{"scenario":{"scenario_id":"EDU-BR-C002","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":"0.35","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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."],"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"76.08619550000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"24.498775","IPI":"0.0000000000000000000000000000000000000","PIS":"2.705864700000000000000000000000000000000","COFINS":"12.88335580000000000000000000000000000000","ICMS":"35.99820000000000000000000000000000000000"},"modeled_tax_share_percent":"38.0450000","display":{"price_brl":"199.99","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"76.09","modeled_tax_share_percent":"38.05","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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"0.4199790","import_ICMS_base_before_grossup":"103.13984275","import_ICMS_gross_base":"125.7802960365853658536585365853658536585","import_payments":{"II":"24.498775","IPI":"0.000000","PIS":"1.4699265","COFINS":"7.17464125","ICMS":"22.64045328658536585365853658536585365854"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.4699265","COFINS":"6.75466225","ICMS":"22.64045328658536585365853658536585365854"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.872320018181818181818181818181818181818","COFINS":"4.03386716707988980716253443526170798898","ICMS":"8.52025427237452126587381576295101793993"},"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.","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","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":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"76.08619550000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"24.498775","IPI":"0.0000000000000000000000000000000000000","PIS":"2.705864700000000000000000000000000000000","COFINS":"12.88335580000000000000000000000000000000","ICMS":"35.99820000000000000000000000000000000000"},"modeled_tax_share_percent":"38.0450000","display":{"price_brl":"199.99","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"76.09","modeled_tax_share_percent":"38.05","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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"0.4199790","import_ICMS_base_before_grossup":"103.13984275","import_ICMS_gross_base":"125.7802960365853658536585365853658536585","import_payments":{"II":"24.498775","IPI":"0.000000","PIS":"1.4699265","COFINS":"7.17464125","ICMS":"22.64045328658536585365853658536585365854"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.4699265","COFINS":"6.75466225","ICMS":"22.64045328658536585365853658536585365854"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.872320018181818181818181818181818181818","COFINS":"4.03386716707988980716253443526170798898","ICMS":"8.52025427237452126587381576295101793993"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"167.0681764429214540079285090371564872674","reference_price_brl":"199.99","savings_vs_reference_brl":"32.9218235570785459920714909628435127326","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"43.16437194292145400792850903715648726737","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.260432427272727272727272727272727272728","COFINS":"10.83166775592286501377410468319559228651","ICMS":"30.07227175972586172142713162668816770813"},"modeled_tax_share_percent":"25.83638180648274752674334432558513633074","display":{"price_brl":"167.07","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"43.16","modeled_tax_share_percent":"25.84","savings_vs_reference_brl":"32.92"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"140.1932184371430491164415776389168850366","supplier_own_ICMS":"25.23477931868574884095948397500503930659","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"114.9584391184573002754820936639118457300","supplier_PIS_debit":"1.896814245454545454545454545454545454545","supplier_COFINS_debit":"8.736841373002754820936639118457300275480","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"140.1932184371430491164415776389168850366","retailer_PC_revenue_base":"136.9959046831955922865013774104683195593","retailer_PC_credit_base":"114.9584391184573002754820936639118457300","noncreditable_import_COFINS":"0.4199790","import_ICMS_base_before_grossup":"78.64106775","import_ICMS_gross_base":"95.90374115853658536585365853658536585366","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.4699265","COFINS":"7.17464125","ICMS":"17.26267340853658536585365853658536585366"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.4699265","COFINS":"6.75466225","ICMS":"17.26267340853658536585365853658536585366"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.426887745454545454545454545454545454545","COFINS":"1.982179123002754820936639118457300275480","ICMS":"7.97210591014916347510582543841967345293"},"retailer_debits":{"IPI":"0","PIS":"2.260432427272727272727272727272727272728","COFINS":"10.41168875592286501377410468319559228651","ICMS":"30.07227175972586172142713162668816770813"},"retailer_credits":{"IPI":"0","PIS":"1.896814245454545454545454545454545454545","COFINS":"8.736841373002754820936639118457300275480","ICMS":"25.23477931868574884095948397500503930659"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.363618181818181818181818181818181818183","COFINS":"1.674847382920110192837465564738292011030","ICMS":"4.83749244104011288046764765168312840154"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"76.08619550000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"24.498775","IPI":"0.0000000000000000000000000000000000000","PIS":"2.705864700000000000000000000000000000000","COFINS":"12.88335580000000000000000000000000000000","ICMS":"35.99820000000000000000000000000000000000"},"modeled_tax_share_percent":"38.0450000","display":{"price_brl":"199.99","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"76.09","modeled_tax_share_percent":"38.05","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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"0.4199790","import_ICMS_base_before_grossup":"103.13984275","import_ICMS_gross_base":"125.7802960365853658536585365853658536585","import_payments":{"II":"24.498775","IPI":"0.000000","PIS":"1.4699265","COFINS":"7.17464125","ICMS":"22.64045328658536585365853658536585365854"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.4699265","COFINS":"6.75466225","ICMS":"22.64045328658536585365853658536585365854"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.872320018181818181818181818181818181818","COFINS":"4.03386716707988980716253443526170798898","ICMS":"8.52025427237452126587381576295101793993"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"40.08799550000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"24.498775","IPI":"0.0000000000000000000000000000000000000","PIS":"2.705864700000000000000000000000000000000","COFINS":"12.88335580000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"24.44512195121951219512195121951219512195","display":{"price_brl":"163.99","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"40.09","modeled_tax_share_percent":"24.45","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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"0.4199790","import_ICMS_base_before_grossup":"103.13984275","import_ICMS_gross_base":"103.13984275","import_payments":{"II":"24.498775","IPI":"0.000000","PIS":"1.4699265","COFINS":"7.17464125","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.4699265","COFINS":"6.75466225","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.872320018181818181818181818181818181818","COFINS":"4.03386716707988980716253443526170798898","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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"72.51494550000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"24.498775","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.66079550000000000000000000000000000000","ICMS":"35.35537500000000000000000000000000000000"},"modeled_tax_share_percent":"36.91854545454545454545454545454545454545","display":{"price_brl":"196.42","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"72.51","modeled_tax_share_percent":"36.92","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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"0.4199790","import_ICMS_base_before_grossup":"101.66991625","import_ICMS_gross_base":"123.9877027439024390243902439024390243902","import_payments":{"II":"24.498775","IPI":"0.000000","PIS":"0.0000","COFINS":"7.17464125","ICMS":"22.31778649390243902439024390243902439024"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"6.75466225","ICMS":"22.31778649390243902439024390243902439024"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.84121485606060606060606060606060606061","ICMS":"8.28647985864745011086474501108647450112"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"184.0150030379307351792379133755750368892","reference_price_brl":"199.99","savings_vs_reference_brl":"15.9749969620692648207620866244249631108","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"60.11119853793073517923791337557503688917","modeled_net_tax_components_brl":{"II":"24.498775","IPI":"0.0000000000000000000000000000000000000","PIS":"2.489722991103202846975088967971530249110","COFINS":"0.0000000000000000000000000000000000000","ICMS":"33.12270054682753233226282440760350664006"},"modeled_tax_share_percent":"32.66646607371470925139815376322350245940","display":{"price_brl":"184.02","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"60.11","modeled_tax_share_percent":"32.67","savings_vs_reference_brl":"15.97"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"159.2168084367676416977692908601683881607","supplier_own_ICMS":"28.65902551861817550559847235483030986893","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"130.5577829181494661921708185053380782918","supplier_PIS_debit":"2.154203418149466192170818505338078291815","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"159.2168084367676416977692908601683881607","retailer_PC_revenue_base":"150.8923024911032028469750889679715302491","retailer_PC_credit_base":"130.5577829181494661921708185053380782918","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"95.9652015","import_ICMS_gross_base":"117.0307335365853658536585365853658536585","import_payments":{"II":"24.498775","IPI":"0.000000","PIS":"1.4699265","COFINS":"0.0000","ICMS":"21.06553203658536585365853658536585365854"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.4699265","COFINS":"0.0000","ICMS":"21.06553203658536585365853658536585365854"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.684276918149466192170818505338078291815","COFINS":"0.0000000000000000000000000000000000000","ICMS":"7.59349348203280965193993576946445621039"},"retailer_debits":{"IPI":"0","PIS":"2.489722991103202846975088967971530249110","COFINS":"0.0000000000000000000000000000000000000","ICMS":"33.12270054682753233226282440760350664006"},"retailer_credits":{"IPI":"0","PIS":"2.154203418149466192170818505338078291815","COFINS":"0.0000000000000000000000000000000000000","ICMS":"28.65902551861817550559847235483030986893"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.335519572953736654804270462633451957295","COFINS":"0.0000000000000000000000000000000000000","ICMS":"4.46367502820935682666435205277319677113"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"167.0681764429214540079285090371564872674","reference_price_brl":"199.99","savings_vs_reference_brl":"32.9218235570785459920714909628435127326","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"43.16437194292145400792850903715648726737","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.260432427272727272727272727272727272728","COFINS":"10.83166775592286501377410468319559228651","ICMS":"30.07227175972586172142713162668816770813"},"modeled_tax_share_percent":"25.83638180648274752674334432558513633074","display":{"price_brl":"167.07","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"43.16","modeled_tax_share_percent":"25.84","savings_vs_reference_brl":"32.92"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"140.1932184371430491164415776389168850366","supplier_own_ICMS":"25.23477931868574884095948397500503930659","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"114.9584391184573002754820936639118457300","supplier_PIS_debit":"1.896814245454545454545454545454545454545","supplier_COFINS_debit":"8.736841373002754820936639118457300275480","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"140.1932184371430491164415776389168850366","retailer_PC_revenue_base":"136.9959046831955922865013774104683195593","retailer_PC_credit_base":"114.9584391184573002754820936639118457300","noncreditable_import_COFINS":"0.4199790","import_ICMS_base_before_grossup":"78.64106775","import_ICMS_gross_base":"95.90374115853658536585365853658536585366","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.4699265","COFINS":"7.17464125","ICMS":"17.26267340853658536585365853658536585366"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.4699265","COFINS":"6.75466225","ICMS":"17.26267340853658536585365853658536585366"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.426887745454545454545454545454545454545","COFINS":"1.982179123002754820936639118457300275480","ICMS":"7.97210591014916347510582543841967345293"},"retailer_debits":{"IPI":"0","PIS":"2.260432427272727272727272727272727272728","COFINS":"10.41168875592286501377410468319559228651","ICMS":"30.07227175972586172142713162668816770813"},"retailer_credits":{"IPI":"0","PIS":"1.896814245454545454545454545454545454545","COFINS":"8.736841373002754820936639118457300275480","ICMS":"25.23477931868574884095948397500503930659"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.363618181818181818181818181818181818183","COFINS":"1.674847382920110192837465564738292011030","ICMS":"4.83749244104011288046764765168312840154"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"136.9959046831955922865013774104683195592","reference_price_brl":"199.99","savings_vs_reference_brl":"62.9940953168044077134986225895316804408","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"13.09210018319559228650137741046831955923","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.260432427272727272727272727272727272727","COFINS":"10.83166775592286501377410468319559228650","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.556563178637496983833346738518458939921","display":{"price_brl":"137.00","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"13.09","modeled_tax_share_percent":"9.56","savings_vs_reference_brl":"62.99"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"114.9584391184573002754820936639118457300","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"114.9584391184573002754820936639118457300","supplier_PIS_debit":"1.896814245454545454545454545454545454545","supplier_COFINS_debit":"8.736841373002754820936639118457300275480","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"114.9584391184573002754820936639118457300","retailer_PC_revenue_base":"136.9959046831955922865013774104683195592","retailer_PC_credit_base":"114.9584391184573002754820936639118457300","noncreditable_import_COFINS":"0.4199790","import_ICMS_base_before_grossup":"78.64106775","import_ICMS_gross_base":"78.64106775","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.4699265","COFINS":"7.17464125","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.4699265","COFINS":"6.75466225","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.426887745454545454545454545454545454545","COFINS":"1.982179123002754820936639118457300275480","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"2.260432427272727272727272727272727272727","COFINS":"10.41168875592286501377410468319559228650","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"1.896814245454545454545454545454545454545","COFINS":"8.736841373002754820936639118457300275480","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.363618181818181818181818181818181818182","COFINS":"1.674847382920110192837465564738292011020","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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"164.0848161492978566149297856614929785661","reference_price_brl":"199.99","savings_vs_reference_brl":"35.9051838507021433850702143385070214339","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"40.18101164929785661492978566149297856614","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.64574474242424242424242424242424242424","ICMS":"29.53526690687361419068736141906873614190"},"modeled_tax_share_percent":"24.48795238478243384541140513150486608220","display":{"price_brl":"164.08","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"40.18","modeled_tax_share_percent":"24.49","savings_vs_reference_brl":"35.91"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"137.6897681079083518107908351810790835181","supplier_own_ICMS":"24.78415825942350332594235033259423503326","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"112.9056098484848484848484848484848484848","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"8.580826348484848484848484848484848484845","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"137.6897681079083518107908351810790835181","retailer_PC_revenue_base":"134.5495492424242424242424242424242424242","retailer_PC_credit_base":"112.9056098484848484848484848484848484848","noncreditable_import_COFINS":"0.4199790","import_ICMS_base_before_grossup":"77.17114125","import_ICMS_gross_base":"94.11114786585365853658536585365853658537","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"7.17464125","ICMS":"16.94000661585365853658536585365853658537"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"6.75466225","ICMS":"16.94000661585365853658536585365853658537"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"1.826164098484848484848484848484848484845","ICMS":"7.84415164356984478935698447893569844789"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.22576574242424242424242424242424242424","ICMS":"29.53526690687361419068736141906873614190"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"8.580826348484848484848484848484848484845","ICMS":"24.78415825942350332594235033259423503326"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"1.644939393939393939393939393939393939395","ICMS":"4.75110864745011086474501108647450110864"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"153.6372146515059456644388507942018921969","reference_price_brl":"199.99","savings_vs_reference_brl":"46.3527853484940543355611492057981078031","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"29.73341015150594566443885079420189219686","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.078711514234875444839857651245551601425","COFINS":"0.0000000000000000000000000000000000000","ICMS":"27.65469863727107021959899314295634059544"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"153.64","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"29.73","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"46.35"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"128.8390200503428521829702282787952434684","supplier_own_ICMS":"23.19102360906171339293464109018314382431","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"105.6479964412811387900355871886120996441","supplier_PIS_debit":"1.743191941281138790035587188612099644128","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"128.8390200503428521829702282787952434684","retailer_PC_revenue_base":"125.9825160142348754448398576512455516015","retailer_PC_credit_base":"105.6479964412811387900355871886120996441","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"71.4664265","import_ICMS_gross_base":"87.15417865853658536585365853658536585366","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.4699265","COFINS":"0.0000","ICMS":"15.68775215853658536585365853658536585366"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.4699265","COFINS":"0.0000","ICMS":"15.68775215853658536585365853658536585366"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.273265441281138790035587188612099644128","COFINS":"0.0000000000000000000000000000000000000","ICMS":"7.50327145052512802708098255359777797065"},"retailer_debits":{"IPI":"0","PIS":"2.078711514234875444839857651245551601425","COFINS":"0.0000000000000000000000000000000000000","ICMS":"27.65469863727107021959899314295634059544"},"retailer_credits":{"IPI":"0","PIS":"1.743191941281138790035587188612099644128","COFINS":"0.0000000000000000000000000000000000000","ICMS":"23.19102360906171339293464109018314382431"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.335519572953736654804270462633451957297","COFINS":"0.0000000000000000000000000000000000000","ICMS":"4.46367502820935682666435205277319677113"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"40.08799550000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"24.498775","IPI":"0.0000000000000000000000000000000000000","PIS":"2.705864700000000000000000000000000000000","COFINS":"12.88335580000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"24.44512195121951219512195121951219512195","display":{"price_brl":"163.99","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"40.09","modeled_tax_share_percent":"24.45","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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"0.4199790","import_ICMS_base_before_grossup":"103.13984275","import_ICMS_gross_base":"103.13984275","import_payments":{"II":"24.498775","IPI":"0.000000","PIS":"1.4699265","COFINS":"7.17464125","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.4699265","COFINS":"6.75466225","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.872320018181818181818181818181818181818","COFINS":"4.03386716707988980716253443526170798898","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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"72.51494550000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"24.498775","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.66079550000000000000000000000000000000","ICMS":"35.35537500000000000000000000000000000000"},"modeled_tax_share_percent":"36.91854545454545454545454545454545454545","display":{"price_brl":"196.42","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"72.51","modeled_tax_share_percent":"36.92","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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"0.4199790","import_ICMS_base_before_grossup":"101.66991625","import_ICMS_gross_base":"123.9877027439024390243902439024390243902","import_payments":{"II":"24.498775","IPI":"0.000000","PIS":"0.0000","COFINS":"7.17464125","ICMS":"22.31778649390243902439024390243902439024"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"6.75466225","ICMS":"22.31778649390243902439024390243902439024"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.84121485606060606060606060606060606061","ICMS":"8.28647985864745011086474501108647450112"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"184.0150030379307351792379133755750368892","reference_price_brl":"199.99","savings_vs_reference_brl":"15.9749969620692648207620866244249631108","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"60.11119853793073517923791337557503688917","modeled_net_tax_components_brl":{"II":"24.498775","IPI":"0.0000000000000000000000000000000000000","PIS":"2.489722991103202846975088967971530249110","COFINS":"0.0000000000000000000000000000000000000","ICMS":"33.12270054682753233226282440760350664006"},"modeled_tax_share_percent":"32.66646607371470925139815376322350245940","display":{"price_brl":"184.02","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"60.11","modeled_tax_share_percent":"32.67","savings_vs_reference_brl":"15.97"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"159.2168084367676416977692908601683881607","supplier_own_ICMS":"28.65902551861817550559847235483030986893","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"130.5577829181494661921708185053380782918","supplier_PIS_debit":"2.154203418149466192170818505338078291815","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"159.2168084367676416977692908601683881607","retailer_PC_revenue_base":"150.8923024911032028469750889679715302491","retailer_PC_credit_base":"130.5577829181494661921708185053380782918","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"95.9652015","import_ICMS_gross_base":"117.0307335365853658536585365853658536585","import_payments":{"II":"24.498775","IPI":"0.000000","PIS":"1.4699265","COFINS":"0.0000","ICMS":"21.06553203658536585365853658536585365854"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.4699265","COFINS":"0.0000","ICMS":"21.06553203658536585365853658536585365854"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.684276918149466192170818505338078291815","COFINS":"0.0000000000000000000000000000000000000","ICMS":"7.59349348203280965193993576946445621039"},"retailer_debits":{"IPI":"0","PIS":"2.489722991103202846975088967971530249110","COFINS":"0.0000000000000000000000000000000000000","ICMS":"33.12270054682753233226282440760350664006"},"retailer_credits":{"IPI":"0","PIS":"2.154203418149466192170818505338078291815","COFINS":"0.0000000000000000000000000000000000000","ICMS":"28.65902551861817550559847235483030986893"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.335519572953736654804270462633451957295","COFINS":"0.0000000000000000000000000000000000000","ICMS":"4.46367502820935682666435205277319677113"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"37.15957050000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"24.498775","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.66079550000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"23.07139689578713968957871396895787139690","display":{"price_brl":"161.06","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"37.16","modeled_tax_share_percent":"23.07","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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"0.4199790","import_ICMS_base_before_grossup":"101.66991625","import_ICMS_gross_base":"101.66991625","import_payments":{"II":"24.498775","IPI":"0.000000","PIS":"0.0000","COFINS":"7.17464125","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"6.75466225","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.84121485606060606060606060606060606061","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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"150.8923024911032028469750889679715302491","reference_price_brl":"199.99","savings_vs_reference_brl":"49.0976975088967971530249110320284697509","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"26.98849799110320284697508896797153024911","modeled_net_tax_components_brl":{"II":"24.498775","IPI":"0.0000000000000000000000000000000000000","PIS":"2.489722991103202846975088967971530249110","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.88593423623745030658311434539451519439","display":{"price_brl":"150.89","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"26.99","modeled_tax_share_percent":"17.89","savings_vs_reference_brl":"49.10"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"130.5577829181494661921708185053380782918","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"130.5577829181494661921708185053380782918","supplier_PIS_debit":"2.154203418149466192170818505338078291815","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"130.5577829181494661921708185053380782918","retailer_PC_revenue_base":"150.8923024911032028469750889679715302491","retailer_PC_credit_base":"130.5577829181494661921708185053380782918","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"95.9652015","import_ICMS_gross_base":"95.9652015","import_payments":{"II":"24.498775","IPI":"0.000000","PIS":"1.4699265","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.4699265","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.684276918149466192170818505338078291815","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"2.489722991103202846975088967971530249110","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"2.154203418149466192170818505338078291815","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":"-0.00000000000000000000000000000000000001"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"180.9787554878048780487804878048780487805","reference_price_brl":"199.99","savings_vs_reference_brl":"19.0112445121951219512195121951219512195","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"57.07495098780487804878048780487804878049","modeled_net_tax_components_brl":{"II":"24.498775","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"32.57617598780487804878048780487804878049"},"modeled_tax_share_percent":"31.53682366417357320935246951014082608989","display":{"price_brl":"180.98","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"57.07","modeled_tax_share_percent":"31.54","savings_vs_reference_brl":"19.01"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"156.5897310975609756097560975609756097561","supplier_own_ICMS":"28.18615159756097560975609756097560975610","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"128.4035795000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"156.5897310975609756097560975609756097561","retailer_PC_revenue_base":"148.4025795000000000000000000000000000000","retailer_PC_credit_base":"128.4035795000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"94.495275","import_ICMS_gross_base":"115.2381402439024390243902439024390243902","import_payments":{"II":"24.498775","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"20.74286524390243902439024390243902439024"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"20.74286524390243902439024390243902439024"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"7.44328635365853658536585365853658536586"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"32.57617598780487804878048780487804878049"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"28.18615159756097560975609756097560975610"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"4.39002439024390243902439024390243902439"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"136.9959046831955922865013774104683195592","reference_price_brl":"199.99","savings_vs_reference_brl":"62.9940953168044077134986225895316804408","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"13.09210018319559228650137741046831955923","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.260432427272727272727272727272727272727","COFINS":"10.83166775592286501377410468319559228650","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.556563178637496983833346738518458939921","display":{"price_brl":"137.00","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"13.09","modeled_tax_share_percent":"9.56","savings_vs_reference_brl":"62.99"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"114.9584391184573002754820936639118457300","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"114.9584391184573002754820936639118457300","supplier_PIS_debit":"1.896814245454545454545454545454545454545","supplier_COFINS_debit":"8.736841373002754820936639118457300275480","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"114.9584391184573002754820936639118457300","retailer_PC_revenue_base":"136.9959046831955922865013774104683195592","retailer_PC_credit_base":"114.9584391184573002754820936639118457300","noncreditable_import_COFINS":"0.4199790","import_ICMS_base_before_grossup":"78.64106775","import_ICMS_gross_base":"78.64106775","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.4699265","COFINS":"7.17464125","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.4699265","COFINS":"6.75466225","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.426887745454545454545454545454545454545","COFINS":"1.982179123002754820936639118457300275480","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"2.260432427272727272727272727272727272727","COFINS":"10.41168875592286501377410468319559228650","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"1.896814245454545454545454545454545454545","COFINS":"8.736841373002754820936639118457300275480","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.363618181818181818181818181818181818182","COFINS":"1.674847382920110192837465564738292011020","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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"164.0848161492978566149297856614929785661","reference_price_brl":"199.99","savings_vs_reference_brl":"35.9051838507021433850702143385070214339","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"40.18101164929785661492978566149297856614","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.64574474242424242424242424242424242424","ICMS":"29.53526690687361419068736141906873614190"},"modeled_tax_share_percent":"24.48795238478243384541140513150486608220","display":{"price_brl":"164.08","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"40.18","modeled_tax_share_percent":"24.49","savings_vs_reference_brl":"35.91"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"137.6897681079083518107908351810790835181","supplier_own_ICMS":"24.78415825942350332594235033259423503326","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"112.9056098484848484848484848484848484848","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"8.580826348484848484848484848484848484845","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"137.6897681079083518107908351810790835181","retailer_PC_revenue_base":"134.5495492424242424242424242424242424242","retailer_PC_credit_base":"112.9056098484848484848484848484848484848","noncreditable_import_COFINS":"0.4199790","import_ICMS_base_before_grossup":"77.17114125","import_ICMS_gross_base":"94.11114786585365853658536585365853658537","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"7.17464125","ICMS":"16.94000661585365853658536585365853658537"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"6.75466225","ICMS":"16.94000661585365853658536585365853658537"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"1.826164098484848484848484848484848484845","ICMS":"7.84415164356984478935698447893569844789"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.22576574242424242424242424242424242424","ICMS":"29.53526690687361419068736141906873614190"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"8.580826348484848484848484848484848484845","ICMS":"24.78415825942350332594235033259423503326"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"1.644939393939393939393939393939393939395","ICMS":"4.75110864745011086474501108647450110864"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"153.6372146515059456644388507942018921969","reference_price_brl":"199.99","savings_vs_reference_brl":"46.3527853484940543355611492057981078031","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"29.73341015150594566443885079420189219686","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.078711514234875444839857651245551601425","COFINS":"0.0000000000000000000000000000000000000","ICMS":"27.65469863727107021959899314295634059544"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"153.64","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"29.73","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"46.35"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"128.8390200503428521829702282787952434684","supplier_own_ICMS":"23.19102360906171339293464109018314382431","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"105.6479964412811387900355871886120996441","supplier_PIS_debit":"1.743191941281138790035587188612099644128","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"128.8390200503428521829702282787952434684","retailer_PC_revenue_base":"125.9825160142348754448398576512455516015","retailer_PC_credit_base":"105.6479964412811387900355871886120996441","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"71.4664265","import_ICMS_gross_base":"87.15417865853658536585365853658536585366","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.4699265","COFINS":"0.0000","ICMS":"15.68775215853658536585365853658536585366"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.4699265","COFINS":"0.0000","ICMS":"15.68775215853658536585365853658536585366"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.273265441281138790035587188612099644128","COFINS":"0.0000000000000000000000000000000000000","ICMS":"7.50327145052512802708098255359777797065"},"retailer_debits":{"IPI":"0","PIS":"2.078711514234875444839857651245551601425","COFINS":"0.0000000000000000000000000000000000000","ICMS":"27.65469863727107021959899314295634059544"},"retailer_credits":{"IPI":"0","PIS":"1.743191941281138790035587188612099644128","COFINS":"0.0000000000000000000000000000000000000","ICMS":"23.19102360906171339293464109018314382431"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.335519572953736654804270462633451957297","COFINS":"0.0000000000000000000000000000000000000","ICMS":"4.46367502820935682666435205277319677113"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"134.5495492424242424242424242424242424242","reference_price_brl":"199.99","savings_vs_reference_brl":"65.4404507575757575757575757575757575758","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"10.64574474242424242424242424242424242424","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.64574474242424242424242424242424242424","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.912137054612724201721225770127885466099","display":{"price_brl":"134.55","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"10.65","modeled_tax_share_percent":"7.91","savings_vs_reference_brl":"65.44"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"112.9056098484848484848484848484848484848","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"112.9056098484848484848484848484848484848","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"8.580826348484848484848484848484848484845","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"112.9056098484848484848484848484848484848","retailer_PC_revenue_base":"134.5495492424242424242424242424242424242","retailer_PC_credit_base":"112.9056098484848484848484848484848484848","noncreditable_import_COFINS":"0.4199790","import_ICMS_base_before_grossup":"77.17114125","import_ICMS_gross_base":"77.17114125","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"7.17464125","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"6.75466225","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"1.826164098484848484848484848484848484845","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.22576574242424242424242424242424242424","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"8.580826348484848484848484848484848484845","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"1.644939393939393939393939393939393939395","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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"125.9825160142348754448398576512455516014","reference_price_brl":"199.99","savings_vs_reference_brl":"74.0074839857651245551601423487544483986","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"2.078711514234875444839857651245551601423","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.078711514234875444839857651245551601423","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"125.98","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"2.08","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"74.01"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"105.6479964412811387900355871886120996441","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"105.6479964412811387900355871886120996441","supplier_PIS_debit":"1.743191941281138790035587188612099644128","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"105.6479964412811387900355871886120996441","retailer_PC_revenue_base":"125.9825160142348754448398576512455516014","retailer_PC_credit_base":"105.6479964412811387900355871886120996441","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"71.4664265","import_ICMS_gross_base":"71.4664265","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.4699265","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.4699265","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.273265441281138790035587188612099644128","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"2.078711514234875444839857651245551601423","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"1.743191941281138790035587188612099644128","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":"-0.000000000000000000000000000000000000023"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"151.1022006097560975609756097560975609756","reference_price_brl":"199.99","savings_vs_reference_brl":"48.8877993902439024390243902439024390244","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"27.19839610975609756097560975609756097561","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"27.19839610975609756097560975609756097561"},"modeled_tax_share_percent":"18.00000000000000000000000000000000000000","display":{"price_brl":"151.10","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"27.20","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"48.89"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"126.7131762195121951219512195121951219512","supplier_own_ICMS":"22.80837171951219512195121951219512195122","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"103.9048045000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"126.7131762195121951219512195121951219512","retailer_PC_revenue_base":"123.9038045000000000000000000000000000000","retailer_PC_credit_base":"103.9048045000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"69.9965","import_ICMS_gross_base":"85.36158536585365853658536585365853658537","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"15.36508536585365853658536585365853658537"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"15.36508536585365853658536585365853658537"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"7.44328635365853658536585365853658536585"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"27.19839610975609756097560975609756097561"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"22.80837171951219512195121951219512195122"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"4.39002439024390243902439024390243902439"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"37.15957050000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"24.498775","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.66079550000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"23.07139689578713968957871396895787139690","display":{"price_brl":"161.06","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"37.16","modeled_tax_share_percent":"23.07","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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"0.4199790","import_ICMS_base_before_grossup":"101.66991625","import_ICMS_gross_base":"101.66991625","import_payments":{"II":"24.498775","IPI":"0.000000","PIS":"0.0000","COFINS":"7.17464125","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"6.75466225","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.84121485606060606060606060606060606061","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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"150.8923024911032028469750889679715302491","reference_price_brl":"199.99","savings_vs_reference_brl":"49.0976975088967971530249110320284697509","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"26.98849799110320284697508896797153024911","modeled_net_tax_components_brl":{"II":"24.498775","IPI":"0.0000000000000000000000000000000000000","PIS":"2.489722991103202846975088967971530249110","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.88593423623745030658311434539451519439","display":{"price_brl":"150.89","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"26.99","modeled_tax_share_percent":"17.89","savings_vs_reference_brl":"49.10"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"130.5577829181494661921708185053380782918","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"130.5577829181494661921708185053380782918","supplier_PIS_debit":"2.154203418149466192170818505338078291815","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"130.5577829181494661921708185053380782918","retailer_PC_revenue_base":"150.8923024911032028469750889679715302491","retailer_PC_credit_base":"130.5577829181494661921708185053380782918","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"95.9652015","import_ICMS_gross_base":"95.9652015","import_payments":{"II":"24.498775","IPI":"0.000000","PIS":"1.4699265","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.4699265","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.684276918149466192170818505338078291815","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"2.489722991103202846975088967971530249110","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"2.154203418149466192170818505338078291815","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":"-0.00000000000000000000000000000000000001"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"180.9787554878048780487804878048780487805","reference_price_brl":"199.99","savings_vs_reference_brl":"19.0112445121951219512195121951219512195","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"57.07495098780487804878048780487804878049","modeled_net_tax_components_brl":{"II":"24.498775","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"32.57617598780487804878048780487804878049"},"modeled_tax_share_percent":"31.53682366417357320935246951014082608989","display":{"price_brl":"180.98","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"57.07","modeled_tax_share_percent":"31.54","savings_vs_reference_brl":"19.01"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"156.5897310975609756097560975609756097561","supplier_own_ICMS":"28.18615159756097560975609756097560975610","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"128.4035795000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"156.5897310975609756097560975609756097561","retailer_PC_revenue_base":"148.4025795000000000000000000000000000000","retailer_PC_credit_base":"128.4035795000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"94.495275","import_ICMS_gross_base":"115.2381402439024390243902439024390243902","import_payments":{"II":"24.498775","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"20.74286524390243902439024390243902439024"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"20.74286524390243902439024390243902439024"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"7.44328635365853658536585365853658536586"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"32.57617598780487804878048780487804878049"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"28.18615159756097560975609756097560975610"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"4.39002439024390243902439024390243902439"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"148.4025795000000000000000000000000000000","reference_price_brl":"199.99","savings_vs_reference_brl":"51.5874205000000000000000000000000000000","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"24.4987750000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"24.498775","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"16.50832154167508927969813354895222693889","display":{"price_brl":"148.40","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"24.50","modeled_tax_share_percent":"16.51","savings_vs_reference_brl":"51.59"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"128.4035795000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"128.4035795000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"128.4035795000000000000000000000000000000","retailer_PC_revenue_base":"148.4025795000000000000000000000000000000","retailer_PC_credit_base":"128.4035795000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"94.495275","import_ICMS_gross_base":"94.495275","import_payments":{"II":"24.498775","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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"134.5495492424242424242424242424242424242","reference_price_brl":"199.99","savings_vs_reference_brl":"65.4404507575757575757575757575757575758","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"10.64574474242424242424242424242424242424","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.64574474242424242424242424242424242424","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.912137054612724201721225770127885466099","display":{"price_brl":"134.55","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"10.65","modeled_tax_share_percent":"7.91","savings_vs_reference_brl":"65.44"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"112.9056098484848484848484848484848484848","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"112.9056098484848484848484848484848484848","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"8.580826348484848484848484848484848484845","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"112.9056098484848484848484848484848484848","retailer_PC_revenue_base":"134.5495492424242424242424242424242424242","retailer_PC_credit_base":"112.9056098484848484848484848484848484848","noncreditable_import_COFINS":"0.4199790","import_ICMS_base_before_grossup":"77.17114125","import_ICMS_gross_base":"77.17114125","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"7.17464125","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"6.75466225","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"1.826164098484848484848484848484848484845","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.22576574242424242424242424242424242424","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"8.580826348484848484848484848484848484845","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"1.644939393939393939393939393939393939395","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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"125.9825160142348754448398576512455516014","reference_price_brl":"199.99","savings_vs_reference_brl":"74.0074839857651245551601423487544483986","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"2.078711514234875444839857651245551601423","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.078711514234875444839857651245551601423","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"125.98","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"2.08","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"74.01"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"105.6479964412811387900355871886120996441","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"105.6479964412811387900355871886120996441","supplier_PIS_debit":"1.743191941281138790035587188612099644128","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"105.6479964412811387900355871886120996441","retailer_PC_revenue_base":"125.9825160142348754448398576512455516014","retailer_PC_credit_base":"105.6479964412811387900355871886120996441","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"71.4664265","import_ICMS_gross_base":"71.4664265","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.4699265","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.4699265","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.273265441281138790035587188612099644128","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"2.078711514234875444839857651245551601423","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"1.743191941281138790035587188612099644128","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":"-0.000000000000000000000000000000000000023"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"151.1022006097560975609756097560975609756","reference_price_brl":"199.99","savings_vs_reference_brl":"48.8877993902439024390243902439024390244","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"27.19839610975609756097560975609756097561","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"27.19839610975609756097560975609756097561"},"modeled_tax_share_percent":"18.00000000000000000000000000000000000000","display":{"price_brl":"151.10","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"27.20","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"48.89"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"126.7131762195121951219512195121951219512","supplier_own_ICMS":"22.80837171951219512195121951219512195122","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"103.9048045000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"126.7131762195121951219512195121951219512","retailer_PC_revenue_base":"123.9038045000000000000000000000000000000","retailer_PC_credit_base":"103.9048045000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"69.9965","import_ICMS_gross_base":"85.36158536585365853658536585365853658537","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"15.36508536585365853658536585365853658537"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"15.36508536585365853658536585365853658537"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"7.44328635365853658536585365853658536585"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"27.19839610975609756097560975609756097561"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"22.80837171951219512195121951219512195122"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"4.39002439024390243902439024390243902439"},"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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"123.9038045000000000000000000000000000000","reference_price_brl":"199.99","savings_vs_reference_brl":"76.0861955000000000000000000000000000000","fixed_residual_brl":"123.9038045000000000000000000000000000000","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":"123.90","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"76.09"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"103.9048045000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"103.9048045000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"103.9048045000000000000000000000000000000","retailer_PC_revenue_base":"123.9038045000000000000000000000000000000","retailer_PC_credit_base":"103.9048045000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"69.9965","import_ICMS_gross_base":"69.9965","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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"148.4025795000000000000000000000000000000","reference_price_brl":"199.99","savings_vs_reference_brl":"51.5874205000000000000000000000000000000","fixed_residual_brl":"123.9038045000000000000000000000000000000","modeled_net_tax_total_brl":"24.4987750000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"24.498775","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"16.50832154167508927969813354895222693889","display":{"price_brl":"148.40","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"24.50","modeled_tax_share_percent":"16.51","savings_vs_reference_brl":"51.59"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"128.4035795000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"128.4035795000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"128.4035795000000000000000000000000000000","retailer_PC_revenue_base":"148.4025795000000000000000000000000000000","retailer_PC_credit_base":"128.4035795000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"94.495275","import_ICMS_gross_base":"94.495275","import_payments":{"II":"24.498775","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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002","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":"123.9038045000000000000000000000000000000","reference_price_brl":"199.99","savings_vs_reference_brl":"76.0861955000000000000000000000000000000","fixed_residual_brl":"123.9038045000000000000000000000000000000","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":"123.90","fixed_residual_brl":"123.90","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"76.09"},"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":"103.9048045000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"69.9965","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":"103.9048045000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"103.9048045000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"103.9048045000000000000000000000000000000","retailer_PC_revenue_base":"123.9038045000000000000000000000000000000","retailer_PC_credit_base":"103.9048045000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"69.9965","import_ICMS_gross_base":"69.9965","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.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."]}]}