{"scenario":{"scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","ncm":"6203.42.00","state":"SP","date":"2026-09-14","mode":"educational","path":"goods_retail_non_st","origin_scenario":"Representative imported_finished_good route, not a verified exact-unit country/plant. Nonpreferential imports; Chinese footwear excluded from selected route.","imported":true,"zfm_qualified":false,"reference_price_brl":"341.91","price_source_id":"V5-P018","price_date":"2026-09-14","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"customs_fraction":"0.30","rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","ICMS_OWN":"R-SP-ICMS-18","IPI":"R-V5-IPI-CLOTHES","II":"R-V5-II-APPAREL-35","PIS_UP":"R-PIS-NC","COFINS_UP":"R-COFINS-NC","PIS_RETAIL":"R-PIS-NC","COFINS_RETAIL":"R-COFINS-NC","PIS_CREDIT":"R-PIS-NC","COFINS_CREDIT":"R-COFINS-NC","PIS_IMPORT":"R-PIS-IMPORT-STD","COFINS_IMPORT":"R-COFINS-IMPORT-STD","COFINS_IMPORT_ADDITIONAL":"R-V5-COFINS-IMPORT-EXTRA06","NON_ST":"R-V5-NONST-RETAIL"},"rate_evidence":{"ICMS":"sourced_selected_rule","ICMS_OWN":"sourced_selected_rule","IPI":"sourced_selected_rule","II":"qualified_tariff_proxy","PIS_UP":"sourced_selected_rule","COFINS_UP":"sourced_selected_rule","PIS_RETAIL":"sourced_selected_rule","COFINS_RETAIL":"sourced_selected_rule","PIS_CREDIT":"sourced_selected_rule","COFINS_CREDIT":"sourced_selected_rule","PIS_IMPORT":"sourced_selected_rule","COFINS_IMPORT":"sourced_selected_rule","COFINS_IMPORT_ADDITIONAL":"sourced_selected_rule"},"IVA_original":null,"IVA_adjusted":false,"ST_policy":"not_applicable","ST_reference_price_brl":null,"retailer_margin_fraction":"0.10","retailer_IPI_credit":false,"retailer_PC_credit_IPI_policy":"exclude_IPI_administrative","contribution_regime":"ordinary_non_cumulative","calibration_policy":"fixed_retail_margin_non_ST","assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."],"confidence":"MEDIUM","educational_ready":true,"actual_sale_verified":false,"education_use_allowed":true,"calculation_boundary":"Representative supplier/importer→retailer chain. No payroll/corporate tax, upstream allocations, ownership expenses or personal parcel imports.","expected_effective_to":"2026-12-31","calibrated":{"upstream_fixed_residual_brl":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"}},"assumption_override":{"assumptionId":"A-CUSTOMS-35","parameter":"customs_fraction","value":"0.30","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-C003"},"sensitivity_fixture":{"product_id":"BR-C003","parameter":"customs_fraction","value":"0.30","method":"Separate calibration against unchanged reference price; not probability bounds, not tax removal.","status":"feasible","result":{"price_brl":"341.91","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"123.99","modeled_tax_share_percent":"36.27","savings_vs_reference_brl":"0.00"},"dimension":"customs_fraction"},"baseline_warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence."],"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"341.9099999999999999999999999999999999999","reference_price_brl":"341.91","savings_vs_reference_brl":"0.0000000000000000000000000000000000001","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"123.9936615000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"35.900550","IPI":"0.0000000000000000000000000000000000000","PIS":"4.626042299999999999999999999999999999998","COFINS":"21.92326919999999999999999999999999999999","ICMS":"61.54379999999999999999999999999999999998"},"modeled_tax_share_percent":"36.26500000000000000000000000000000000001","display":{"price_brl":"341.91","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"123.99","modeled_tax_share_percent":"36.27","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"295.9636182221326345494859907276758718000","supplier_own_ICMS":"53.27345127998387421890747833098165692400","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"242.6901669421487603305785123966942148760","supplier_PIS_debit":"4.004387754545454545454545454545454545454","supplier_COFINS_debit":"18.44445268760330578512396694214876033058","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"295.9636182221326345494859907276758718000","retailer_PC_revenue_base":"280.3661999999999999999999999999999999999","retailer_PC_credit_base":"242.6901669421487603305785123966942148760","noncreditable_import_COFINS":"0.6154380","import_ICMS_base_before_grossup":"151.14131550","import_ICMS_gross_base":"184.3186774390243902439024390243902439024","import_payments":{"II":"35.900550","IPI":"0.000000","PIS":"2.1540330","COFINS":"10.51373250","ICMS":"33.17736193902439024390243902439024390244"},"eligible_import_credits":{"IPI":"0.000000","PIS":"2.1540330","COFINS":"9.89829450","ICMS":"33.17736193902439024390243902439024390244"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.850354754545454545454545454545454545454","COFINS":"8.54615818760330578512396694214876033058","ICMS":"20.09608934095948397500503930659141302156"},"retailer_debits":{"IPI":"0","PIS":"4.626042299999999999999999999999999999998","COFINS":"21.30783119999999999999999999999999999999","ICMS":"61.54379999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"4.004387754545454545454545454545454545454","COFINS":"18.44445268760330578512396694214876033058","ICMS":"53.27345127998387421890747833098165692400"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.621654545454545454545454545454545454544","COFINS":"2.86337851239669421487603305785123966941","ICMS":"8.27034872001612578109252166901834307598"},"price_reconciliation_error":"-0.0000000000000000000000000000000000001"},"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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II"],"price_brl":"293.6662991332392662769602902640596653900","reference_price_brl":"341.91","savings_vs_reference_brl":"48.2437008667607337230397097359403346100","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"75.74996063323926627696029026405966539003","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"3.973305027272727272727272727272727272727","COFINS":"18.91672176198347107438016528925619834710","ICMS":"52.85993384398306792985285224753073977020"},"modeled_tax_share_percent":"25.79457052335132597981694437925369631542","display":{"price_brl":"293.67","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"75.75","modeled_tax_share_percent":"25.79","savings_vs_reference_brl":"48.24"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"247.7199173553719008264462809917355371901","supplier_own_ICMS":"44.58958512396694214876033057851239669422","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"203.1303322314049586776859504132231404959","supplier_PIS_debit":"3.351650481818181818181818181818181818182","supplier_COFINS_debit":"15.43790524958677685950413223140495867769","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"247.7199173553719008264462809917355371901","retailer_PC_revenue_base":"240.8063652892561983471074380165289256198","retailer_PC_credit_base":"203.1303322314049586776859504132231404959","noncreditable_import_COFINS":"0.6154380","import_ICMS_base_before_grossup":"115.24076550","import_ICMS_gross_base":"140.5375189024390243902439024390243902439","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"2.1540330","COFINS":"10.51373250","ICMS":"25.29675340243902439024390243902439024390"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2.1540330","COFINS":"9.89829450","ICMS":"25.29675340243902439024390243902439024390"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.197617481818181818181818181818181818182","COFINS":"5.53961074958677685950413223140495867769","ICMS":"19.29283172152791775851642813948800645032"},"retailer_debits":{"IPI":"0","PIS":"3.973305027272727272727272727272727272727","COFINS":"18.30128376198347107438016528925619834710","ICMS":"52.85993384398306792985285224753073977020"},"retailer_credits":{"IPI":"0","PIS":"3.351650481818181818181818181818181818182","COFINS":"15.43790524958677685950413223140495867769","ICMS":"44.58958512396694214876033057851239669422"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.621654545454545454545454545454545454545","COFINS":"2.86337851239669421487603305785123966941","ICMS":"8.27034872001612578109252166901834307598"},"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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"341.9099999999999999999999999999999999999","reference_price_brl":"341.91","savings_vs_reference_brl":"0.0000000000000000000000000000000000001","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"123.9936615000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"35.900550","IPI":"0.0000000000000000000000000000000000000","PIS":"4.626042299999999999999999999999999999998","COFINS":"21.92326919999999999999999999999999999999","ICMS":"61.54379999999999999999999999999999999998"},"modeled_tax_share_percent":"36.26500000000000000000000000000000000001","display":{"price_brl":"341.91","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"123.99","modeled_tax_share_percent":"36.27","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"295.9636182221326345494859907276758718000","supplier_own_ICMS":"53.27345127998387421890747833098165692400","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"242.6901669421487603305785123966942148760","supplier_PIS_debit":"4.004387754545454545454545454545454545454","supplier_COFINS_debit":"18.44445268760330578512396694214876033058","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"295.9636182221326345494859907276758718000","retailer_PC_revenue_base":"280.3661999999999999999999999999999999999","retailer_PC_credit_base":"242.6901669421487603305785123966942148760","noncreditable_import_COFINS":"0.6154380","import_ICMS_base_before_grossup":"151.14131550","import_ICMS_gross_base":"184.3186774390243902439024390243902439024","import_payments":{"II":"35.900550","IPI":"0.000000","PIS":"2.1540330","COFINS":"10.51373250","ICMS":"33.17736193902439024390243902439024390244"},"eligible_import_credits":{"IPI":"0.000000","PIS":"2.1540330","COFINS":"9.89829450","ICMS":"33.17736193902439024390243902439024390244"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.850354754545454545454545454545454545454","COFINS":"8.54615818760330578512396694214876033058","ICMS":"20.09608934095948397500503930659141302156"},"retailer_debits":{"IPI":"0","PIS":"4.626042299999999999999999999999999999998","COFINS":"21.30783119999999999999999999999999999999","ICMS":"61.54379999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"4.004387754545454545454545454545454545454","COFINS":"18.44445268760330578512396694214876033058","ICMS":"53.27345127998387421890747833098165692400"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.621654545454545454545454545454545454544","COFINS":"2.86337851239669421487603305785123966941","ICMS":"8.27034872001612578109252166901834307598"},"price_reconciliation_error":"-0.0000000000000000000000000000000000001"},"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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"280.3661999999999999999999999999999999999","reference_price_brl":"341.91","savings_vs_reference_brl":"61.5438000000000000000000000000000000001","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"62.44986149999999999999999999999999999999","modeled_net_tax_components_brl":{"II":"35.900550","IPI":"0.0000000000000000000000000000000000000","PIS":"4.626042299999999999999999999999999999998","COFINS":"21.92326919999999999999999999999999999999","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"22.27439024390243902439024390243902439025","display":{"price_brl":"280.37","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"62.45","modeled_tax_share_percent":"22.27","savings_vs_reference_brl":"61.54"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"242.6901669421487603305785123966942148760","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"242.6901669421487603305785123966942148760","supplier_PIS_debit":"4.004387754545454545454545454545454545454","supplier_COFINS_debit":"18.44445268760330578512396694214876033058","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"242.6901669421487603305785123966942148760","retailer_PC_revenue_base":"280.3661999999999999999999999999999999999","retailer_PC_credit_base":"242.6901669421487603305785123966942148760","noncreditable_import_COFINS":"0.6154380","import_ICMS_base_before_grossup":"151.14131550","import_ICMS_gross_base":"151.14131550","import_payments":{"II":"35.900550","IPI":"0.000000","PIS":"2.1540330","COFINS":"10.51373250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"2.1540330","COFINS":"9.89829450","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.850354754545454545454545454545454545454","COFINS":"8.54615818760330578512396694214876033058","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"4.626042299999999999999999999999999999998","COFINS":"21.30783119999999999999999999999999999999","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"4.004387754545454545454545454545454545454","COFINS":"18.44445268760330578512396694214876033058","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.621654545454545454545454545454545454544","COFINS":"2.86337851239669421487603305785123966941","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000009"},"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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"335.8044642857142857142857142857142857143","reference_price_brl":"341.91","savings_vs_reference_brl":"6.1055357142857142857142857142857142857","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"117.8881257857142857142857142857142857143","modeled_net_tax_components_brl":{"II":"35.900550","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"21.54277221428571428571428571428571428571","ICMS":"60.44480357142857142857142857142857142857"},"modeled_tax_share_percent":"35.10618181818181818181818181818181818182","display":{"price_brl":"335.80","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"117.89","modeled_tax_share_percent":"35.11","savings_vs_reference_brl":"6.11"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"290.6785536110231232182451694646816598036","supplier_own_ICMS":"52.32213964998416217928413050364269876465","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"238.3564139610389610389610389610389610390","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"18.11508746103896103896103896103896103896","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"290.6785536110231232182451694646816598036","retailer_PC_revenue_base":"275.3596607142857142857142857142857142857","retailer_PC_credit_base":"238.3564139610389610389610389610389610390","noncreditable_import_COFINS":"0.6154380","import_ICMS_base_before_grossup":"148.98728250","import_ICMS_gross_base":"181.6918079268292682926829268292682926829","import_payments":{"II":"35.900550","IPI":"0.000000","PIS":"0.0000","COFINS":"10.51373250","ICMS":"32.70452542682926829268292682926829268293"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"9.89829450","ICMS":"32.70452542682926829268292682926829268293"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"8.21679296103896103896103896103896103896","ICMS":"19.61761422315489388660120367437440608172"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"20.92733421428571428571428571428571428571","ICMS":"60.44480357142857142857142857142857142857"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"18.11508746103896103896103896103896103896","ICMS":"52.32213964998416217928413050364269876465"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.81224675324675324675324675324675324675","ICMS":"8.12266392144440924928729806778587266392"},"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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"314.7257659925353701935595868414200156236","reference_price_brl":"341.91","savings_vs_reference_brl":"27.1842340074646298064404131585799843764","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"96.80942749253537019355958684142001562364","modeled_net_tax_components_brl":{"II":"35.900550","IPI":"0.0000000000000000000000000000000000000","PIS":"4.258239613879003558718861209964412811388","COFINS":"0.0000000000000000000000000000000000000","ICMS":"56.65063787865636663484072563145560281225"},"modeled_tax_share_percent":"30.75993069306930693069306930693069306931","display":{"price_brl":"314.73","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"96.81","modeled_tax_share_percent":"30.76","savings_vs_reference_brl":"27.18"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"272.3298926184482993787741639490619613873","supplier_own_ICMS":"49.01938067132069388817934951083115304971","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"223.3105119471276054905948144382308083376","supplier_PIS_debit":"3.684623447127605490594814438230808337570","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"272.3298926184482993787741639490619613873","retailer_PC_revenue_base":"258.0751281138790035587188612099644128114","retailer_PC_credit_base":"223.3105119471276054905948144382308083376","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"140.6275830","import_ICMS_gross_base":"171.4970524390243902439024390243902439024","import_payments":{"II":"35.900550","IPI":"0.000000","PIS":"2.1540330","COFINS":"0.0000","ICMS":"30.86946943902439024390243902439024390244"},"eligible_import_credits":{"IPI":"0.000000","PIS":"2.1540330","COFINS":"0.0000","ICMS":"30.86946943902439024390243902439024390244"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.530590447127605490594814438230808337570","COFINS":"0.0000000000000000000000000000000000000","ICMS":"18.14991123229630364427691048644090914727"},"retailer_debits":{"IPI":"0","PIS":"4.258239613879003558718861209964412811388","COFINS":"0.0000000000000000000000000000000000000","ICMS":"56.65063787865636663484072563145560281225"},"retailer_credits":{"IPI":"0","PIS":"3.684623447127605490594814438230808337570","COFINS":"0.0000000000000000000000000000000000000","ICMS":"49.01938067132069388817934951083115304971"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.573616166751398068124046771733604473818","COFINS":"0.0000000000000000000000000000000000000","ICMS":"7.63125720733567274666137612062444976254"},"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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","IPI"],"price_brl":"293.6662991332392662769602902640596653900","reference_price_brl":"341.91","savings_vs_reference_brl":"48.2437008667607337230397097359403346100","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"75.74996063323926627696029026405966539003","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"3.973305027272727272727272727272727272727","COFINS":"18.91672176198347107438016528925619834710","ICMS":"52.85993384398306792985285224753073977020"},"modeled_tax_share_percent":"25.79457052335132597981694437925369631542","display":{"price_brl":"293.67","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"75.75","modeled_tax_share_percent":"25.79","savings_vs_reference_brl":"48.24"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"247.7199173553719008264462809917355371901","supplier_own_ICMS":"44.58958512396694214876033057851239669422","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"203.1303322314049586776859504132231404959","supplier_PIS_debit":"3.351650481818181818181818181818181818182","supplier_COFINS_debit":"15.43790524958677685950413223140495867769","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"247.7199173553719008264462809917355371901","retailer_PC_revenue_base":"240.8063652892561983471074380165289256198","retailer_PC_credit_base":"203.1303322314049586776859504132231404959","noncreditable_import_COFINS":"0.6154380","import_ICMS_base_before_grossup":"115.24076550","import_ICMS_gross_base":"140.5375189024390243902439024390243902439","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"2.1540330","COFINS":"10.51373250","ICMS":"25.29675340243902439024390243902439024390"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2.1540330","COFINS":"9.89829450","ICMS":"25.29675340243902439024390243902439024390"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.197617481818181818181818181818181818182","COFINS":"5.53961074958677685950413223140495867769","ICMS":"19.29283172152791775851642813948800645032"},"retailer_debits":{"IPI":"0","PIS":"3.973305027272727272727272727272727272727","COFINS":"18.30128376198347107438016528925619834710","ICMS":"52.85993384398306792985285224753073977020"},"retailer_credits":{"IPI":"0","PIS":"3.351650481818181818181818181818181818182","COFINS":"15.43790524958677685950413223140495867769","ICMS":"44.58958512396694214876033057851239669422"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.621654545454545454545454545454545454545","COFINS":"2.86337851239669421487603305785123966941","ICMS":"8.27034872001612578109252166901834307598"},"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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II"],"price_brl":"240.8063652892561983471074380165289256198","reference_price_brl":"341.91","savings_vs_reference_brl":"101.1036347107438016528925619834710743802","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"22.89002678925619834710743801652892561983","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"3.973305027272727272727272727272727272727","COFINS":"18.91672176198347107438016528925619834710","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.505573808965031682703590706406946726120","display":{"price_brl":"240.81","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"22.89","modeled_tax_share_percent":"9.51","savings_vs_reference_brl":"101.10"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"203.1303322314049586776859504132231404959","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"203.1303322314049586776859504132231404959","supplier_PIS_debit":"3.351650481818181818181818181818181818182","supplier_COFINS_debit":"15.43790524958677685950413223140495867769","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"203.1303322314049586776859504132231404959","retailer_PC_revenue_base":"240.8063652892561983471074380165289256198","retailer_PC_credit_base":"203.1303322314049586776859504132231404959","noncreditable_import_COFINS":"0.6154380","import_ICMS_base_before_grossup":"115.24076550","import_ICMS_gross_base":"115.24076550","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"2.1540330","COFINS":"10.51373250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2.1540330","COFINS":"9.89829450","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.197617481818181818181818181818181818182","COFINS":"5.53961074958677685950413223140495867769","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"3.973305027272727272727272727272727272727","COFINS":"18.30128376198347107438016528925619834710","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"3.351650481818181818181818181818181818182","COFINS":"15.43790524958677685950413223140495867769","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.621654545454545454545454545454545454545","COFINS":"2.86337851239669421487603305785123966941","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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","PIS"],"price_brl":"288.4222580772885650934431422236300285081","reference_price_brl":"341.91","savings_vs_reference_brl":"53.4877419227114349065568577763699714919","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"70.50591957728856509344314222363002850808","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"18.58991312337662337662337662337662337662","ICMS":"51.91600645391194171681976560025340513146"},"modeled_tax_share_percent":"24.44538089650316827035907064069467261206","display":{"price_brl":"288.42","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"70.51","modeled_tax_share_percent":"24.45","savings_vs_reference_brl":"53.49"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"243.2963474025974025974025974025974025974","supplier_own_ICMS":"43.79334253246753246753246753246753246753","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"199.5030048701298701298701298701298701299","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"15.16222837012987012987012987012987012987","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"243.2963474025974025974025974025974025974","retailer_PC_revenue_base":"236.5062516233766233766233766233766233766","retailer_PC_credit_base":"199.5030048701298701298701298701298701299","noncreditable_import_COFINS":"0.6154380","import_ICMS_base_before_grossup":"113.08673250","import_ICMS_gross_base":"137.9106493902439024390243902439024390244","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"10.51373250","ICMS":"24.82391689024390243902439024390243902439"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"9.89829450","ICMS":"24.82391689024390243902439024390243902439"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"5.26393387012987012987012987012987012987","ICMS":"18.96942564222363002850807728856509344314"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"17.97447512337662337662337662337662337662","ICMS":"51.91600645391194171681976560025340513146"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"15.16222837012987012987012987012987012987","ICMS":"43.79334253246753246753246753246753246753"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.81224675324675324675324675324675324675","ICMS":"8.12266392144440924928729806778587266393"},"price_reconciliation_error":"0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II"],"price_brl":"270.2100989497439458380348928044440586755","reference_price_brl":"341.91","savings_vs_reference_brl":"71.6999010502560541619651071955559413245","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"52.29376044974394583803489280444405867547","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"3.655942638790035587188612099644128113879","COFINS":"0.0000000000000000000000000000000000000","ICMS":"48.63781781095391025084628070479993056159"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"270.21","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"52.29","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"71.70"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"227.8142255756568750232494699120860044391","supplier_own_ICMS":"41.00656060361823750418490458417548079904","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"186.8076649720386375190645653279105236401","supplier_PIS_debit":"3.082326472038637519064565327910523640062","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"227.8142255756568750232494699120860044391","retailer_PC_revenue_base":"221.5722811387900355871886120996441281139","retailer_PC_credit_base":"186.8076649720386375190645653279105236401","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"104.7270330","import_ICMS_gross_base":"127.7158939024390243902439024390243902439","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"2.1540330","COFINS":"0.0000","ICMS":"22.98886090243902439024390243902439024390"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2.1540330","COFINS":"0.0000","ICMS":"22.98886090243902439024390243902439024390"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.928293472038637519064565327910523640062","COFINS":"0.0000000000000000000000000000000000000","ICMS":"18.01769970117921311394100214515109055514"},"retailer_debits":{"IPI":"0","PIS":"3.655942638790035587188612099644128113879","COFINS":"0.0000000000000000000000000000000000000","ICMS":"48.63781781095391025084628070479993056159"},"retailer_credits":{"IPI":"0","PIS":"3.082326472038637519064565327910523640062","COFINS":"0.0000000000000000000000000000000000000","ICMS":"41.00656060361823750418490458417548079904"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.573616166751398068124046771733604473817","COFINS":"0.0000000000000000000000000000000000000","ICMS":"7.63125720733567274666137612062444976255"},"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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"280.3661999999999999999999999999999999999","reference_price_brl":"341.91","savings_vs_reference_brl":"61.5438000000000000000000000000000000001","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"62.44986149999999999999999999999999999999","modeled_net_tax_components_brl":{"II":"35.900550","IPI":"0.0000000000000000000000000000000000000","PIS":"4.626042299999999999999999999999999999998","COFINS":"21.92326919999999999999999999999999999999","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"22.27439024390243902439024390243902439025","display":{"price_brl":"280.37","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"62.45","modeled_tax_share_percent":"22.27","savings_vs_reference_brl":"61.54"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"242.6901669421487603305785123966942148760","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"242.6901669421487603305785123966942148760","supplier_PIS_debit":"4.004387754545454545454545454545454545454","supplier_COFINS_debit":"18.44445268760330578512396694214876033058","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"242.6901669421487603305785123966942148760","retailer_PC_revenue_base":"280.3661999999999999999999999999999999999","retailer_PC_credit_base":"242.6901669421487603305785123966942148760","noncreditable_import_COFINS":"0.6154380","import_ICMS_base_before_grossup":"151.14131550","import_ICMS_gross_base":"151.14131550","import_payments":{"II":"35.900550","IPI":"0.000000","PIS":"2.1540330","COFINS":"10.51373250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"2.1540330","COFINS":"9.89829450","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.850354754545454545454545454545454545454","COFINS":"8.54615818760330578512396694214876033058","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"4.626042299999999999999999999999999999998","COFINS":"21.30783119999999999999999999999999999999","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"4.004387754545454545454545454545454545454","COFINS":"18.44445268760330578512396694214876033058","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.621654545454545454545454545454545454544","COFINS":"2.86337851239669421487603305785123966941","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000009"},"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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"335.8044642857142857142857142857142857143","reference_price_brl":"341.91","savings_vs_reference_brl":"6.1055357142857142857142857142857142857","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"117.8881257857142857142857142857142857143","modeled_net_tax_components_brl":{"II":"35.900550","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"21.54277221428571428571428571428571428571","ICMS":"60.44480357142857142857142857142857142857"},"modeled_tax_share_percent":"35.10618181818181818181818181818181818182","display":{"price_brl":"335.80","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"117.89","modeled_tax_share_percent":"35.11","savings_vs_reference_brl":"6.11"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"290.6785536110231232182451694646816598036","supplier_own_ICMS":"52.32213964998416217928413050364269876465","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"238.3564139610389610389610389610389610390","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"18.11508746103896103896103896103896103896","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"290.6785536110231232182451694646816598036","retailer_PC_revenue_base":"275.3596607142857142857142857142857142857","retailer_PC_credit_base":"238.3564139610389610389610389610389610390","noncreditable_import_COFINS":"0.6154380","import_ICMS_base_before_grossup":"148.98728250","import_ICMS_gross_base":"181.6918079268292682926829268292682926829","import_payments":{"II":"35.900550","IPI":"0.000000","PIS":"0.0000","COFINS":"10.51373250","ICMS":"32.70452542682926829268292682926829268293"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"9.89829450","ICMS":"32.70452542682926829268292682926829268293"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"8.21679296103896103896103896103896103896","ICMS":"19.61761422315489388660120367437440608172"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"20.92733421428571428571428571428571428571","ICMS":"60.44480357142857142857142857142857142857"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"18.11508746103896103896103896103896103896","ICMS":"52.32213964998416217928413050364269876465"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.81224675324675324675324675324675324675","ICMS":"8.12266392144440924928729806778587266392"},"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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"314.7257659925353701935595868414200156236","reference_price_brl":"341.91","savings_vs_reference_brl":"27.1842340074646298064404131585799843764","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"96.80942749253537019355958684142001562364","modeled_net_tax_components_brl":{"II":"35.900550","IPI":"0.0000000000000000000000000000000000000","PIS":"4.258239613879003558718861209964412811388","COFINS":"0.0000000000000000000000000000000000000","ICMS":"56.65063787865636663484072563145560281225"},"modeled_tax_share_percent":"30.75993069306930693069306930693069306931","display":{"price_brl":"314.73","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"96.81","modeled_tax_share_percent":"30.76","savings_vs_reference_brl":"27.18"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"272.3298926184482993787741639490619613873","supplier_own_ICMS":"49.01938067132069388817934951083115304971","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"223.3105119471276054905948144382308083376","supplier_PIS_debit":"3.684623447127605490594814438230808337570","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"272.3298926184482993787741639490619613873","retailer_PC_revenue_base":"258.0751281138790035587188612099644128114","retailer_PC_credit_base":"223.3105119471276054905948144382308083376","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"140.6275830","import_ICMS_gross_base":"171.4970524390243902439024390243902439024","import_payments":{"II":"35.900550","IPI":"0.000000","PIS":"2.1540330","COFINS":"0.0000","ICMS":"30.86946943902439024390243902439024390244"},"eligible_import_credits":{"IPI":"0.000000","PIS":"2.1540330","COFINS":"0.0000","ICMS":"30.86946943902439024390243902439024390244"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.530590447127605490594814438230808337570","COFINS":"0.0000000000000000000000000000000000000","ICMS":"18.14991123229630364427691048644090914727"},"retailer_debits":{"IPI":"0","PIS":"4.258239613879003558718861209964412811388","COFINS":"0.0000000000000000000000000000000000000","ICMS":"56.65063787865636663484072563145560281225"},"retailer_credits":{"IPI":"0","PIS":"3.684623447127605490594814438230808337570","COFINS":"0.0000000000000000000000000000000000000","ICMS":"49.01938067132069388817934951083115304971"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.573616166751398068124046771733604473818","COFINS":"0.0000000000000000000000000000000000000","ICMS":"7.63125720733567274666137612062444976254"},"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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"275.3596607142857142857142857142857142857","reference_price_brl":"341.91","savings_vs_reference_brl":"66.5503392857142857142857142857142857143","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"57.44332221428571428571428571428571428571","modeled_net_tax_components_brl":{"II":"35.900550","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"21.54277221428571428571428571428571428571","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"20.86119733924611973392461197339246119734","display":{"price_brl":"275.36","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"57.44","modeled_tax_share_percent":"20.86","savings_vs_reference_brl":"66.55"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"238.3564139610389610389610389610389610390","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"238.3564139610389610389610389610389610390","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"18.11508746103896103896103896103896103896","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"238.3564139610389610389610389610389610390","retailer_PC_revenue_base":"275.3596607142857142857142857142857142857","retailer_PC_credit_base":"238.3564139610389610389610389610389610390","noncreditable_import_COFINS":"0.6154380","import_ICMS_base_before_grossup":"148.98728250","import_ICMS_gross_base":"148.98728250","import_payments":{"II":"35.900550","IPI":"0.000000","PIS":"0.0000","COFINS":"10.51373250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"9.89829450","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"8.21679296103896103896103896103896103896","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"20.92733421428571428571428571428571428571","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"18.11508746103896103896103896103896103896","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.81224675324675324675324675324675324675","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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"258.0751281138790035587188612099644128114","reference_price_brl":"341.91","savings_vs_reference_brl":"83.8348718861209964412811387900355871886","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"40.15878961387900355871886120996441281139","modeled_net_tax_components_brl":{"II":"35.900550","IPI":"0.0000000000000000000000000000000000000","PIS":"4.258239613879003558718861209964412811388","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"15.56089108910891089108910891089108910891","display":{"price_brl":"258.08","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"40.16","modeled_tax_share_percent":"15.56","savings_vs_reference_brl":"83.83"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"223.3105119471276054905948144382308083376","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"223.3105119471276054905948144382308083376","supplier_PIS_debit":"3.684623447127605490594814438230808337570","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"223.3105119471276054905948144382308083376","retailer_PC_revenue_base":"258.0751281138790035587188612099644128114","retailer_PC_credit_base":"223.3105119471276054905948144382308083376","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"140.6275830","import_ICMS_gross_base":"140.6275830","import_payments":{"II":"35.900550","IPI":"0.000000","PIS":"2.1540330","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"2.1540330","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.530590447127605490594814438230808337570","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"4.258239613879003558718861209964412811388","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"3.684623447127605490594814438230808337570","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.573616166751398068124046771733604473818","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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"309.5327908536585365853658536585365853659","reference_price_brl":"341.91","savings_vs_reference_brl":"32.3772091463414634146341463414634146341","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"91.61645235365853658536585365853658536586","modeled_net_tax_components_brl":{"II":"35.900550","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"55.71590235365853658536585365853658536586"},"modeled_tax_share_percent":"29.59830268741159830268741159830268741160","display":{"price_brl":"309.53","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"91.62","modeled_tax_share_percent":"29.60","savings_vs_reference_brl":"32.38"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"267.8364493902439024390243902439024390244","supplier_own_ICMS":"48.21056089024390243902439024390243902439","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"219.6258885000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"267.8364493902439024390243902439024390244","retailer_PC_revenue_base":"253.8168885000000000000000000000000000000","retailer_PC_credit_base":"219.6258885000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"138.473550","import_ICMS_gross_base":"168.8701829268292682926829268292682926829","import_payments":{"II":"35.900550","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"30.39663292682926829268292682926829268293"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"30.39663292682926829268292682926829268293"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.81392796341463414634146341463414634146"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"55.71590235365853658536585365853658536586"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"48.21056089024390243902439024390243902439"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"7.50534146341463414634146341463414634147"},"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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI"],"price_brl":"240.8063652892561983471074380165289256198","reference_price_brl":"341.91","savings_vs_reference_brl":"101.1036347107438016528925619834710743802","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"22.89002678925619834710743801652892561983","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"3.973305027272727272727272727272727272727","COFINS":"18.91672176198347107438016528925619834710","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.505573808965031682703590706406946726120","display":{"price_brl":"240.81","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"22.89","modeled_tax_share_percent":"9.51","savings_vs_reference_brl":"101.10"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"203.1303322314049586776859504132231404959","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"203.1303322314049586776859504132231404959","supplier_PIS_debit":"3.351650481818181818181818181818181818182","supplier_COFINS_debit":"15.43790524958677685950413223140495867769","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"203.1303322314049586776859504132231404959","retailer_PC_revenue_base":"240.8063652892561983471074380165289256198","retailer_PC_credit_base":"203.1303322314049586776859504132231404959","noncreditable_import_COFINS":"0.6154380","import_ICMS_base_before_grossup":"115.24076550","import_ICMS_gross_base":"115.24076550","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"2.1540330","COFINS":"10.51373250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2.1540330","COFINS":"9.89829450","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.197617481818181818181818181818181818182","COFINS":"5.53961074958677685950413223140495867769","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"3.973305027272727272727272727272727272727","COFINS":"18.30128376198347107438016528925619834710","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"3.351650481818181818181818181818181818182","COFINS":"15.43790524958677685950413223140495867769","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.621654545454545454545454545454545454545","COFINS":"2.86337851239669421487603305785123966941","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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","IPI","PIS"],"price_brl":"288.4222580772885650934431422236300285081","reference_price_brl":"341.91","savings_vs_reference_brl":"53.4877419227114349065568577763699714919","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"70.50591957728856509344314222363002850808","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"18.58991312337662337662337662337662337662","ICMS":"51.91600645391194171681976560025340513146"},"modeled_tax_share_percent":"24.44538089650316827035907064069467261206","display":{"price_brl":"288.42","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"70.51","modeled_tax_share_percent":"24.45","savings_vs_reference_brl":"53.49"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"243.2963474025974025974025974025974025974","supplier_own_ICMS":"43.79334253246753246753246753246753246753","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"199.5030048701298701298701298701298701299","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"15.16222837012987012987012987012987012987","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"243.2963474025974025974025974025974025974","retailer_PC_revenue_base":"236.5062516233766233766233766233766233766","retailer_PC_credit_base":"199.5030048701298701298701298701298701299","noncreditable_import_COFINS":"0.6154380","import_ICMS_base_before_grossup":"113.08673250","import_ICMS_gross_base":"137.9106493902439024390243902439024390244","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"10.51373250","ICMS":"24.82391689024390243902439024390243902439"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"9.89829450","ICMS":"24.82391689024390243902439024390243902439"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"5.26393387012987012987012987012987012987","ICMS":"18.96942564222363002850807728856509344314"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"17.97447512337662337662337662337662337662","ICMS":"51.91600645391194171681976560025340513146"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"15.16222837012987012987012987012987012987","ICMS":"43.79334253246753246753246753246753246753"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.81224675324675324675324675324675324675","ICMS":"8.12266392144440924928729806778587266393"},"price_reconciliation_error":"0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI"],"price_brl":"270.2100989497439458380348928044440586755","reference_price_brl":"341.91","savings_vs_reference_brl":"71.6999010502560541619651071955559413245","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"52.29376044974394583803489280444405867547","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"3.655942638790035587188612099644128113879","COFINS":"0.0000000000000000000000000000000000000","ICMS":"48.63781781095391025084628070479993056159"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"270.21","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"52.29","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"71.70"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"227.8142255756568750232494699120860044391","supplier_own_ICMS":"41.00656060361823750418490458417548079904","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"186.8076649720386375190645653279105236401","supplier_PIS_debit":"3.082326472038637519064565327910523640062","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"227.8142255756568750232494699120860044391","retailer_PC_revenue_base":"221.5722811387900355871886120996441281139","retailer_PC_credit_base":"186.8076649720386375190645653279105236401","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"104.7270330","import_ICMS_gross_base":"127.7158939024390243902439024390243902439","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"2.1540330","COFINS":"0.0000","ICMS":"22.98886090243902439024390243902439024390"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2.1540330","COFINS":"0.0000","ICMS":"22.98886090243902439024390243902439024390"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.928293472038637519064565327910523640062","COFINS":"0.0000000000000000000000000000000000000","ICMS":"18.01769970117921311394100214515109055514"},"retailer_debits":{"IPI":"0","PIS":"3.655942638790035587188612099644128113879","COFINS":"0.0000000000000000000000000000000000000","ICMS":"48.63781781095391025084628070479993056159"},"retailer_credits":{"IPI":"0","PIS":"3.082326472038637519064565327910523640062","COFINS":"0.0000000000000000000000000000000000000","ICMS":"41.00656060361823750418490458417548079904"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.573616166751398068124046771733604473817","COFINS":"0.0000000000000000000000000000000000000","ICMS":"7.63125720733567274666137612062444976255"},"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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","PIS"],"price_brl":"236.5062516233766233766233766233766233766","reference_price_brl":"341.91","savings_vs_reference_brl":"105.4037483766233766233766233766233766234","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"18.58991312337662337662337662337662337662","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"18.58991312337662337662337662337662337662","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.860220605491668622389110537432527575686","display":{"price_brl":"236.51","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"18.59","modeled_tax_share_percent":"7.86","savings_vs_reference_brl":"105.40"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"199.5030048701298701298701298701298701299","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"199.5030048701298701298701298701298701299","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"15.16222837012987012987012987012987012987","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"199.5030048701298701298701298701298701299","retailer_PC_revenue_base":"236.5062516233766233766233766233766233766","retailer_PC_credit_base":"199.5030048701298701298701298701298701299","noncreditable_import_COFINS":"0.6154380","import_ICMS_base_before_grossup":"113.08673250","import_ICMS_gross_base":"113.08673250","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"10.51373250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"9.89829450","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"5.26393387012987012987012987012987012987","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"17.97447512337662337662337662337662337662","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"15.16222837012987012987012987012987012987","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.81224675324675324675324675324675324675","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II"],"price_brl":"221.5722811387900355871886120996441281139","reference_price_brl":"341.91","savings_vs_reference_brl":"120.3377188612099644128113879003558718861","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"3.655942638790035587188612099644128113879","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"3.655942638790035587188612099644128113879","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"221.57","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"3.66","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"120.34"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"186.8076649720386375190645653279105236401","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"186.8076649720386375190645653279105236401","supplier_PIS_debit":"3.082326472038637519064565327910523640062","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"186.8076649720386375190645653279105236401","retailer_PC_revenue_base":"221.5722811387900355871886120996441281139","retailer_PC_credit_base":"186.8076649720386375190645653279105236401","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"104.7270330","import_ICMS_gross_base":"104.7270330","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"2.1540330","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2.1540330","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.928293472038637519064565327910523640062","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"3.655942638790035587188612099644128113879","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"3.082326472038637519064565327910523640062","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.573616166751398068124046771733604473817","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000021"},"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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","PIS"],"price_brl":"265.7516323170731707317073170731707317073","reference_price_brl":"341.91","savings_vs_reference_brl":"76.1583676829268292682926829268292682927","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"47.83529381707317073170731707317073170731","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"47.83529381707317073170731707317073170731"},"modeled_tax_share_percent":"18.00000000000000000000000000000000000000","display":{"price_brl":"265.75","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"47.84","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"76.16"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"224.0552908536585365853658536585365853659","supplier_own_ICMS":"40.32995235365853658536585365853658536586","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"183.7253385000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"224.0552908536585365853658536585365853659","retailer_PC_revenue_base":"217.9163385000000000000000000000000000000","retailer_PC_credit_base":"183.7253385000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"102.5730","import_ICMS_gross_base":"125.0890243902439024390243902439024390244","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"22.51602439024390243902439024390243902439"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"22.51602439024390243902439024390243902439"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.81392796341463414634146341463414634147"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"47.83529381707317073170731707317073170731"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"40.32995235365853658536585365853658536586"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"7.50534146341463414634146341463414634145"},"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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"275.3596607142857142857142857142857142857","reference_price_brl":"341.91","savings_vs_reference_brl":"66.5503392857142857142857142857142857143","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"57.44332221428571428571428571428571428571","modeled_net_tax_components_brl":{"II":"35.900550","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"21.54277221428571428571428571428571428571","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"20.86119733924611973392461197339246119734","display":{"price_brl":"275.36","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"57.44","modeled_tax_share_percent":"20.86","savings_vs_reference_brl":"66.55"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"238.3564139610389610389610389610389610390","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"238.3564139610389610389610389610389610390","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"18.11508746103896103896103896103896103896","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"238.3564139610389610389610389610389610390","retailer_PC_revenue_base":"275.3596607142857142857142857142857142857","retailer_PC_credit_base":"238.3564139610389610389610389610389610390","noncreditable_import_COFINS":"0.6154380","import_ICMS_base_before_grossup":"148.98728250","import_ICMS_gross_base":"148.98728250","import_payments":{"II":"35.900550","IPI":"0.000000","PIS":"0.0000","COFINS":"10.51373250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"9.89829450","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"8.21679296103896103896103896103896103896","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"20.92733421428571428571428571428571428571","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"18.11508746103896103896103896103896103896","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.81224675324675324675324675324675324675","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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"258.0751281138790035587188612099644128114","reference_price_brl":"341.91","savings_vs_reference_brl":"83.8348718861209964412811387900355871886","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"40.15878961387900355871886120996441281139","modeled_net_tax_components_brl":{"II":"35.900550","IPI":"0.0000000000000000000000000000000000000","PIS":"4.258239613879003558718861209964412811388","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"15.56089108910891089108910891089108910891","display":{"price_brl":"258.08","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"40.16","modeled_tax_share_percent":"15.56","savings_vs_reference_brl":"83.83"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"223.3105119471276054905948144382308083376","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"223.3105119471276054905948144382308083376","supplier_PIS_debit":"3.684623447127605490594814438230808337570","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"223.3105119471276054905948144382308083376","retailer_PC_revenue_base":"258.0751281138790035587188612099644128114","retailer_PC_credit_base":"223.3105119471276054905948144382308083376","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"140.6275830","import_ICMS_gross_base":"140.6275830","import_payments":{"II":"35.900550","IPI":"0.000000","PIS":"2.1540330","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"2.1540330","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.530590447127605490594814438230808337570","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"4.258239613879003558718861209964412811388","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"3.684623447127605490594814438230808337570","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.573616166751398068124046771733604473818","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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"309.5327908536585365853658536585365853659","reference_price_brl":"341.91","savings_vs_reference_brl":"32.3772091463414634146341463414634146341","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"91.61645235365853658536585365853658536586","modeled_net_tax_components_brl":{"II":"35.900550","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"55.71590235365853658536585365853658536586"},"modeled_tax_share_percent":"29.59830268741159830268741159830268741160","display":{"price_brl":"309.53","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"91.62","modeled_tax_share_percent":"29.60","savings_vs_reference_brl":"32.38"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"267.8364493902439024390243902439024390244","supplier_own_ICMS":"48.21056089024390243902439024390243902439","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"219.6258885000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"267.8364493902439024390243902439024390244","retailer_PC_revenue_base":"253.8168885000000000000000000000000000000","retailer_PC_credit_base":"219.6258885000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"138.473550","import_ICMS_gross_base":"168.8701829268292682926829268292682926829","import_payments":{"II":"35.900550","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"30.39663292682926829268292682926829268293"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"30.39663292682926829268292682926829268293"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.81392796341463414634146341463414634146"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"55.71590235365853658536585365853658536586"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"48.21056089024390243902439024390243902439"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"7.50534146341463414634146341463414634147"},"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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"253.8168885000000000000000000000000000000","reference_price_brl":"341.91","savings_vs_reference_brl":"88.0931115000000000000000000000000000000","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"35.9005500000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"35.900550","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"14.14427157001414427157001414427157001414","display":{"price_brl":"253.82","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"35.90","modeled_tax_share_percent":"14.14","savings_vs_reference_brl":"88.09"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"219.6258885000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"219.6258885000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"219.6258885000000000000000000000000000000","retailer_PC_revenue_base":"253.8168885000000000000000000000000000000","retailer_PC_credit_base":"219.6258885000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"138.473550","import_ICMS_gross_base":"138.473550","import_payments":{"II":"35.900550","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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI","PIS"],"price_brl":"236.5062516233766233766233766233766233766","reference_price_brl":"341.91","savings_vs_reference_brl":"105.4037483766233766233766233766233766234","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"18.58991312337662337662337662337662337662","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"18.58991312337662337662337662337662337662","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.860220605491668622389110537432527575686","display":{"price_brl":"236.51","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"18.59","modeled_tax_share_percent":"7.86","savings_vs_reference_brl":"105.40"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"199.5030048701298701298701298701298701299","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"199.5030048701298701298701298701298701299","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"15.16222837012987012987012987012987012987","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"199.5030048701298701298701298701298701299","retailer_PC_revenue_base":"236.5062516233766233766233766233766233766","retailer_PC_credit_base":"199.5030048701298701298701298701298701299","noncreditable_import_COFINS":"0.6154380","import_ICMS_base_before_grossup":"113.08673250","import_ICMS_gross_base":"113.08673250","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"10.51373250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"9.89829450","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"5.26393387012987012987012987012987012987","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"17.97447512337662337662337662337662337662","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"15.16222837012987012987012987012987012987","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.81224675324675324675324675324675324675","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","IPI"],"price_brl":"221.5722811387900355871886120996441281139","reference_price_brl":"341.91","savings_vs_reference_brl":"120.3377188612099644128113879003558718861","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"3.655942638790035587188612099644128113879","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"3.655942638790035587188612099644128113879","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"221.57","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"3.66","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"120.34"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"186.8076649720386375190645653279105236401","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"186.8076649720386375190645653279105236401","supplier_PIS_debit":"3.082326472038637519064565327910523640062","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"186.8076649720386375190645653279105236401","retailer_PC_revenue_base":"221.5722811387900355871886120996441281139","retailer_PC_credit_base":"186.8076649720386375190645653279105236401","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"104.7270330","import_ICMS_gross_base":"104.7270330","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"2.1540330","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2.1540330","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.928293472038637519064565327910523640062","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"3.655942638790035587188612099644128113879","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"3.082326472038637519064565327910523640062","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.573616166751398068124046771733604473817","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000021"},"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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI","PIS"],"price_brl":"265.7516323170731707317073170731707317073","reference_price_brl":"341.91","savings_vs_reference_brl":"76.1583676829268292682926829268292682927","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"47.83529381707317073170731707317073170731","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"47.83529381707317073170731707317073170731"},"modeled_tax_share_percent":"18.00000000000000000000000000000000000000","display":{"price_brl":"265.75","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"47.84","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"76.16"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"224.0552908536585365853658536585365853659","supplier_own_ICMS":"40.32995235365853658536585365853658536586","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"183.7253385000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"224.0552908536585365853658536585365853659","retailer_PC_revenue_base":"217.9163385000000000000000000000000000000","retailer_PC_credit_base":"183.7253385000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"102.5730","import_ICMS_gross_base":"125.0890243902439024390243902439024390244","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"22.51602439024390243902439024390243902439"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"22.51602439024390243902439024390243902439"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.81392796341463414634146341463414634147"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"47.83529381707317073170731707317073170731"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"40.32995235365853658536585365853658536586"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"7.50534146341463414634146341463414634145"},"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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","PIS"],"price_brl":"217.9163385000000000000000000000000000000","reference_price_brl":"341.91","savings_vs_reference_brl":"123.9936615000000000000000000000000000000","fixed_residual_brl":"217.9163385000000000000000000000000000000","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":"217.92","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"123.99"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"183.7253385000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"183.7253385000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"183.7253385000000000000000000000000000000","retailer_PC_revenue_base":"217.9163385000000000000000000000000000000","retailer_PC_credit_base":"183.7253385000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"102.5730","import_ICMS_gross_base":"102.5730","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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"253.8168885000000000000000000000000000000","reference_price_brl":"341.91","savings_vs_reference_brl":"88.0931115000000000000000000000000000000","fixed_residual_brl":"217.9163385000000000000000000000000000000","modeled_net_tax_total_brl":"35.9005500000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"35.900550","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"14.14427157001414427157001414427157001414","display":{"price_brl":"253.82","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"35.90","modeled_tax_share_percent":"14.14","savings_vs_reference_brl":"88.09"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"219.6258885000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"219.6258885000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"219.6258885000000000000000000000000000000","retailer_PC_revenue_base":"253.8168885000000000000000000000000000000","retailer_PC_credit_base":"219.6258885000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"138.473550","import_ICMS_gross_base":"138.473550","import_payments":{"II":"35.900550","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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C003-CUSTOMS-0_30","product_id":"BR-C003","tax_profile_id":"C03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","IPI","PIS"],"price_brl":"217.9163385000000000000000000000000000000","reference_price_brl":"341.91","savings_vs_reference_brl":"123.9936615000000000000000000000000000000","fixed_residual_brl":"217.9163385000000000000000000000000000000","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":"217.92","fixed_residual_brl":"217.92","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"123.99"},"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":"183.7253385000000000000000000000000000000","retailer_fixed_residual_brl":"34.1910","customs_value_brl":"102.5730","baseline_upstream_price_ex_IPI_ST_brl":"295.9636182221326345494859907276758718000","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"341.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"183.7253385000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"183.7253385000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"183.7253385000000000000000000000000000000","retailer_PC_revenue_base":"217.9163385000000000000000000000000000000","retailer_PC_credit_base":"183.7253385000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"102.5730","import_ICMS_gross_base":"102.5730","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-P018","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.","Import route representative; actual country unverified. Do not treat a Brazilian retail listing as country-of-manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}