{"scenario":{"scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","ncm":"6404.11.00","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":"854.99","price_source_id":"V5-P021","price_date":"2026-09-14","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"customs_fraction":"0.35","rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","ICMS_OWN":"R-SP-ICMS-18","IPI":"R-V5-IPI-FOOTWEAR","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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."],"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","assumed_customs_origin":"non_CN_nonpreferential","calibrated":{"upstream_fixed_residual_brl":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"854.9900000000000000000000000000000","reference_price_brl":"854.99","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"325.2809455000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"104.736275","IPI":"0.0000000000000000000000000000000000000","PIS":"11.56801470000000000000000000000000000000","COFINS":"55.07845579999999999999999999999999999999","ICMS":"153.8982000000000000000000000000000000000"},"modeled_tax_share_percent":"38.045000","display":{"price_brl":"854.99","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"325.28","modeled_tax_share_percent":"38.05","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"740.0951535308741517167237788080360142444","supplier_own_ICMS":"133.2171276355573473090102801854464825640","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"606.8780258953168044077134986225895316804","supplier_PIS_debit":"10.01348742727272727272727272727272727273","supplier_COFINS_debit":"46.12272996804407713498622589531680440771","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"740.0951535308741517167237788080360142444","retailer_PC_revenue_base":"701.091800000000000000000000000000000","retailer_PC_credit_base":"606.8780258953168044077134986225895316804","noncreditable_import_COFINS":"1.7954790","import_ICMS_base_before_grossup":"440.93971775","import_ICMS_gross_base":"537.7313631097560975609756097560975609756","import_payments":{"II":"104.736275","IPI":"0.000000","PIS":"6.2841765","COFINS":"30.67276625","ICMS":"96.79164535975609756097560975609756097561"},"eligible_import_credits":{"IPI":"0.000000","PIS":"6.2841765","COFINS":"28.87728725","ICMS":"96.79164535975609756097560975609756097561"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"3.72931092727272727272727272727272727273","COFINS":"17.24544271804407713498622589531680440771","ICMS":"36.42548227580124974803467042934892158839"},"retailer_debits":{"IPI":"0","PIS":"11.5680147000000000000000000000000000000","COFINS":"53.282976800000000000000000000000000000","ICMS":"153.898200000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"10.01348742727272727272727272727272727273","COFINS":"46.12272996804407713498622589531680440771","ICMS":"133.2171276355573473090102801854464825640"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.55452727272727272727272727272727272727","COFINS":"7.16024683195592286501377410468319559229","ICMS":"20.6810723644426526909897198145535174360"},"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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"854.9900000000000000000000000000000","reference_price_brl":"854.99","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"325.2809455000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"104.736275","IPI":"0.0000000000000000000000000000000000000","PIS":"11.56801470000000000000000000000000000000","COFINS":"55.07845579999999999999999999999999999999","ICMS":"153.8982000000000000000000000000000000000"},"modeled_tax_share_percent":"38.045000","display":{"price_brl":"854.99","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"325.28","modeled_tax_share_percent":"38.05","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"740.0951535308741517167237788080360142444","supplier_own_ICMS":"133.2171276355573473090102801854464825640","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"606.8780258953168044077134986225895316804","supplier_PIS_debit":"10.01348742727272727272727272727272727273","supplier_COFINS_debit":"46.12272996804407713498622589531680440771","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"740.0951535308741517167237788080360142444","retailer_PC_revenue_base":"701.091800000000000000000000000000000","retailer_PC_credit_base":"606.8780258953168044077134986225895316804","noncreditable_import_COFINS":"1.7954790","import_ICMS_base_before_grossup":"440.93971775","import_ICMS_gross_base":"537.7313631097560975609756097560975609756","import_payments":{"II":"104.736275","IPI":"0.000000","PIS":"6.2841765","COFINS":"30.67276625","ICMS":"96.79164535975609756097560975609756097561"},"eligible_import_credits":{"IPI":"0.000000","PIS":"6.2841765","COFINS":"28.87728725","ICMS":"96.79164535975609756097560975609756097561"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"3.72931092727272727272727272727272727273","COFINS":"17.24544271804407713498622589531680440771","ICMS":"36.42548227580124974803467042934892158839"},"retailer_debits":{"IPI":"0","PIS":"11.5680147000000000000000000000000000000","COFINS":"53.282976800000000000000000000000000000","ICMS":"153.898200000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"10.01348742727272727272727272727272727273","COFINS":"46.12272996804407713498622589531680440771","ICMS":"133.2171276355573473090102801854464825640"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.55452727272727272727272727272727272727","COFINS":"7.16024683195592286501377410468319559229","ICMS":"20.6810723644426526909897198145535174360"},"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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II"],"price_brl":"714.2438130753208358529866290398441174494","reference_price_brl":"854.99","savings_vs_reference_brl":"140.7461869246791641470133709601558825506","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"184.5347585753208358529866290398441174494","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"9.663718790909090909090909090909090909092","COFINS":"46.30715343085399449035812672176308539945","ICMS":"128.5638863535577504535375932271719411409"},"modeled_tax_share_percent":"25.83638180648274752674334432558513633073","display":{"price_brl":"714.24","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"184.53","modeled_tax_share_percent":"25.84","savings_vs_reference_brl":"140.75"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"599.3489666061949875697104078478801316939","supplier_own_ICMS":"107.8828139891150977625478734126184237049","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"491.4661526170798898071625344352617079890","supplier_PIS_debit":"8.109191518181818181818181818181818181818","supplier_COFINS_debit":"37.35142759889807162534435261707988980716","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"599.3489666061949875697104078478801316939","retailer_PC_revenue_base":"585.6799267217630853994490358126721763085","retailer_PC_credit_base":"491.4661526170798898071625344352617079890","noncreditable_import_COFINS":"1.7954790","import_ICMS_base_before_grossup":"336.20344275","import_ICMS_gross_base":"410.0041984756097560975609756097560975610","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"6.2841765","COFINS":"30.67276625","ICMS":"73.80075572560975609756097560975609756098"},"eligible_import_credits":{"IPI":"0.0000","PIS":"6.2841765","COFINS":"28.87728725","ICMS":"73.80075572560975609756097560975609756098"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.825015018181818181818181818181818181818","COFINS":"8.47414034889807162534435261707988980716","ICMS":"34.08205826350534166498689780286232614392"},"retailer_debits":{"IPI":"0","PIS":"9.663718790909090909090909090909090909090","COFINS":"44.51167443085399449035812672176308539945","ICMS":"128.5638863535577504535375932271719411409"},"retailer_credits":{"IPI":"0","PIS":"8.109191518181818181818181818181818181818","COFINS":"37.35142759889807162534435261707988980716","ICMS":"107.8828139891150977625478734126184237049"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.554527272727272727272727272727272727272","COFINS":"7.16024683195592286501377410468319559229","ICMS":"20.6810723644426526909897198145535174360"},"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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"854.9900000000000000000000000000000","reference_price_brl":"854.99","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"325.2809455000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"104.736275","IPI":"0.0000000000000000000000000000000000000","PIS":"11.56801470000000000000000000000000000000","COFINS":"55.07845579999999999999999999999999999999","ICMS":"153.8982000000000000000000000000000000000"},"modeled_tax_share_percent":"38.045000","display":{"price_brl":"854.99","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"325.28","modeled_tax_share_percent":"38.05","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"740.0951535308741517167237788080360142444","supplier_own_ICMS":"133.2171276355573473090102801854464825640","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"606.8780258953168044077134986225895316804","supplier_PIS_debit":"10.01348742727272727272727272727272727273","supplier_COFINS_debit":"46.12272996804407713498622589531680440771","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"740.0951535308741517167237788080360142444","retailer_PC_revenue_base":"701.091800000000000000000000000000000","retailer_PC_credit_base":"606.8780258953168044077134986225895316804","noncreditable_import_COFINS":"1.7954790","import_ICMS_base_before_grossup":"440.93971775","import_ICMS_gross_base":"537.7313631097560975609756097560975609756","import_payments":{"II":"104.736275","IPI":"0.000000","PIS":"6.2841765","COFINS":"30.67276625","ICMS":"96.79164535975609756097560975609756097561"},"eligible_import_credits":{"IPI":"0.000000","PIS":"6.2841765","COFINS":"28.87728725","ICMS":"96.79164535975609756097560975609756097561"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"3.72931092727272727272727272727272727273","COFINS":"17.24544271804407713498622589531680440771","ICMS":"36.42548227580124974803467042934892158839"},"retailer_debits":{"IPI":"0","PIS":"11.5680147000000000000000000000000000000","COFINS":"53.282976800000000000000000000000000000","ICMS":"153.898200000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"10.01348742727272727272727272727272727273","COFINS":"46.12272996804407713498622589531680440771","ICMS":"133.2171276355573473090102801854464825640"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.55452727272727272727272727272727272727","COFINS":"7.16024683195592286501377410468319559229","ICMS":"20.6810723644426526909897198145535174360"},"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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"701.091800000000000000000000000000000","reference_price_brl":"854.99","savings_vs_reference_brl":"153.898200000000000000000000000000000","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"171.3827455000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"104.736275","IPI":"0.0000000000000000000000000000000000000","PIS":"11.56801470000000000000000000000000000000","COFINS":"55.07845579999999999999999999999999999999","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"24.44512195121951219512195121951219512195","display":{"price_brl":"701.09","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"171.38","modeled_tax_share_percent":"24.45","savings_vs_reference_brl":"153.90"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"606.8780258953168044077134986225895316804","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"606.8780258953168044077134986225895316804","supplier_PIS_debit":"10.01348742727272727272727272727272727273","supplier_COFINS_debit":"46.12272996804407713498622589531680440771","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"606.8780258953168044077134986225895316804","retailer_PC_revenue_base":"701.091800000000000000000000000000000","retailer_PC_credit_base":"606.8780258953168044077134986225895316804","noncreditable_import_COFINS":"1.7954790","import_ICMS_base_before_grossup":"440.93971775","import_ICMS_gross_base":"440.93971775","import_payments":{"II":"104.736275","IPI":"0.000000","PIS":"6.2841765","COFINS":"30.67276625","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"6.2841765","COFINS":"28.87728725","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"3.72931092727272727272727272727272727273","COFINS":"17.24544271804407713498622589531680440771","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"11.5680147000000000000000000000000000000","COFINS":"53.282976800000000000000000000000000000","ICMS":"0.000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"10.01348742727272727272727272727272727273","COFINS":"46.12272996804407713498622589531680440771","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.55452727272727272727272727272727272727","COFINS":"7.16024683195592286501377410468319559229","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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"839.7223214285714285714285714285714285714","reference_price_brl":"854.99","savings_vs_reference_brl":"15.2676785714285714285714285714285714286","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"310.0132669285714285714285714285714285715","modeled_net_tax_components_brl":{"II":"104.736275","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"54.12697407142857142857142857142857142857","ICMS":"151.1500178571428571428571428571428571429"},"modeled_tax_share_percent":"36.91854545454545454545454545454545454546","display":{"price_brl":"839.72","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"310.01","modeled_tax_share_percent":"36.92","savings_vs_reference_brl":"15.27"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"726.8791686463942561503537113293210854186","supplier_own_ICMS":"130.8382503563509661070636680392777953753","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"596.0409182900432900432900432900432900433","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"45.29910979004329004329004329004329004329","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"726.8791686463942561503537113293210854186","retailer_PC_revenue_base":"688.5723035714285714285714285714285714285","retailer_PC_credit_base":"596.0409182900432900432900432900432900433","noncreditable_import_COFINS":"1.7954790","import_ICMS_base_before_grossup":"434.65554125","import_ICMS_gross_base":"530.0677332317073170731707317073170731707","import_payments":{"II":"104.736275","IPI":"0.000000","PIS":"0.0000","COFINS":"30.67276625","ICMS":"95.41219198170731707317073170731707317073"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"28.87728725","ICMS":"95.41219198170731707317073170731707317073"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"16.42182254004329004329004329004329004329","ICMS":"35.42605837464364903389293633196072220457"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"52.33149507142857142857142857142857142857","ICMS":"151.1500178571428571428571428571428571429"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"45.29910979004329004329004329004329004329","ICMS":"130.8382503563509661070636680392777953753"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"7.03238528138528138528138528138528138528","ICMS":"20.3117675007918910357934748178650617676"},"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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"786.6942719505995263307996577678028940940","reference_price_brl":"854.99","savings_vs_reference_brl":"68.2957280494004736692003422321971059060","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"256.9852174505995263307996577678028940940","modeled_net_tax_components_brl":{"II":"104.736275","IPI":"0.0000000000000000000000000000000000000","PIS":"10.64397349949161159125571936959837315709","COFINS":"0.0000000000000000000000000000000000000","ICMS":"141.6049689511079147395439383982045209369"},"modeled_tax_share_percent":"32.66646607371470925139815376322350245940","display":{"price_brl":"786.69","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"256.99","modeled_tax_share_percent":"32.67","savings_vs_reference_brl":"68.30"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"680.6779291232159906754126005927064862921","supplier_own_ICMS":"122.5220272421788783215742681066871675326","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"558.1559018810371123538383324860193187595","supplier_PIS_debit":"9.209572381037112353838332486019318759532","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"680.6779291232159906754126005927064862921","retailer_PC_revenue_base":"645.0893029994916115912557193695983731571","retailer_PC_credit_base":"558.1559018810371123538383324860193187595","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"410.2669515","import_ICMS_gross_base":"500.3255506097560975609756097560975609756","import_payments":{"II":"104.736275","IPI":"0.000000","PIS":"6.2841765","COFINS":"0.0000","ICMS":"90.05859910975609756097560975609756097561"},"eligible_import_credits":{"IPI":"0.000000","PIS":"6.2841765","COFINS":"0.0000","ICMS":"90.05859910975609756097560975609756097561"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"2.925395881037112353838332486019318759532","COFINS":"0.0000000000000000000000000000000000000","ICMS":"32.46342813242278076059865835058960655699"},"retailer_debits":{"IPI":"0","PIS":"10.64397349949161159125571936959837315709","COFINS":"0.0000000000000000000000000000000000000","ICMS":"141.6049689511079147395439383982045209369"},"retailer_credits":{"IPI":"0","PIS":"9.209572381037112353838332486019318759532","COFINS":"0.0000000000000000000000000000000000000","ICMS":"122.5220272421788783215742681066871675326"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.434401118454499237417386883579054397558","COFINS":"0.0000000000000000000000000000000000000","ICMS":"19.0829417089290364179696702915173534043"},"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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","IPI"],"price_brl":"714.2438130753208358529866290398441174494","reference_price_brl":"854.99","savings_vs_reference_brl":"140.7461869246791641470133709601558825506","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"184.5347585753208358529866290398441174494","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"9.663718790909090909090909090909090909092","COFINS":"46.30715343085399449035812672176308539945","ICMS":"128.5638863535577504535375932271719411409"},"modeled_tax_share_percent":"25.83638180648274752674334432558513633073","display":{"price_brl":"714.24","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"184.53","modeled_tax_share_percent":"25.84","savings_vs_reference_brl":"140.75"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"599.3489666061949875697104078478801316939","supplier_own_ICMS":"107.8828139891150977625478734126184237049","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"491.4661526170798898071625344352617079890","supplier_PIS_debit":"8.109191518181818181818181818181818181818","supplier_COFINS_debit":"37.35142759889807162534435261707988980716","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"599.3489666061949875697104078478801316939","retailer_PC_revenue_base":"585.6799267217630853994490358126721763085","retailer_PC_credit_base":"491.4661526170798898071625344352617079890","noncreditable_import_COFINS":"1.7954790","import_ICMS_base_before_grossup":"336.20344275","import_ICMS_gross_base":"410.0041984756097560975609756097560975610","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"6.2841765","COFINS":"30.67276625","ICMS":"73.80075572560975609756097560975609756098"},"eligible_import_credits":{"IPI":"0.0000","PIS":"6.2841765","COFINS":"28.87728725","ICMS":"73.80075572560975609756097560975609756098"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.825015018181818181818181818181818181818","COFINS":"8.47414034889807162534435261707988980716","ICMS":"34.08205826350534166498689780286232614392"},"retailer_debits":{"IPI":"0","PIS":"9.663718790909090909090909090909090909090","COFINS":"44.51167443085399449035812672176308539945","ICMS":"128.5638863535577504535375932271719411409"},"retailer_credits":{"IPI":"0","PIS":"8.109191518181818181818181818181818181818","COFINS":"37.35142759889807162534435261707988980716","ICMS":"107.8828139891150977625478734126184237049"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.554527272727272727272727272727272727272","COFINS":"7.16024683195592286501377410468319559229","ICMS":"20.6810723644426526909897198145535174360"},"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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II"],"price_brl":"585.6799267217630853994490358126721763085","reference_price_brl":"854.99","savings_vs_reference_brl":"269.3100732782369146005509641873278236915","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"55.97087222176308539944903581267217630854","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"9.663718790909090909090909090909090909092","COFINS":"46.30715343085399449035812672176308539945","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.556563178637496983833346738518458939919","display":{"price_brl":"585.68","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"55.97","modeled_tax_share_percent":"9.56","savings_vs_reference_brl":"269.31"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"491.4661526170798898071625344352617079890","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"491.4661526170798898071625344352617079890","supplier_PIS_debit":"8.109191518181818181818181818181818181818","supplier_COFINS_debit":"37.35142759889807162534435261707988980716","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"491.4661526170798898071625344352617079890","retailer_PC_revenue_base":"585.6799267217630853994490358126721763085","retailer_PC_credit_base":"491.4661526170798898071625344352617079890","noncreditable_import_COFINS":"1.7954790","import_ICMS_base_before_grossup":"336.20344275","import_ICMS_gross_base":"336.20344275","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"6.2841765","COFINS":"30.67276625","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"6.2841765","COFINS":"28.87728725","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.825015018181818181818181818181818181818","COFINS":"8.47414034889807162534435261707988980716","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"9.663718790909090909090909090909090909090","COFINS":"44.51167443085399449035812672176308539945","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"8.109191518181818181818181818181818181818","COFINS":"37.35142759889807162534435261707988980716","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.554527272727272727272727272727272727272","COFINS":"7.16024683195592286501377410468319559229","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","PIS"],"price_brl":"701.4894592704043923556118678069897582093","reference_price_brl":"854.99","savings_vs_reference_brl":"153.5005407295956076443881321930102417907","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"171.7804047704043923556118678069897582093","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"45.51230210173160173160173160173160173160","ICMS":"126.2681026686727906240101362052581564777"},"modeled_tax_share_percent":"24.48795238478243384541140513150486608220","display":{"price_brl":"701.49","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"171.78","modeled_tax_share_percent":"24.49","savings_vs_reference_brl":"153.50"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"588.6463064882272199345370077077394150565","supplier_own_ICMS":"105.9563351678808995882166613873930947102","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"482.6899713203463203463203463203463203463","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"36.68443782034632034632034632034632034632","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"588.6463064882272199345370077077394150565","retailer_PC_revenue_base":"575.2213566017316017316017316017316017316","retailer_PC_credit_base":"482.6899713203463203463203463203463203463","noncreditable_import_COFINS":"1.7954790","import_ICMS_base_before_grossup":"329.91926625","import_ICMS_gross_base":"402.3405685975609756097560975609756097561","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"30.67276625","ICMS":"72.42130234756097560975609756097560975610"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"28.87728725","ICMS":"72.42130234756097560975609756097560975610"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"7.80715057034632034632034632034632034632","ICMS":"33.53503282031992397846056382641748495410"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"43.71682310173160173160173160173160173160","ICMS":"126.2681026686727906240101362052581564777"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"36.68443782034632034632034632034632034632","ICMS":"105.9563351678808995882166613873930947102"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"7.03238528138528138528138528138528138528","ICMS":"20.3117675007918910357934748178650617675"},"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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II"],"price_brl":"656.8242519870546951529505127283097945367","reference_price_brl":"854.99","savings_vs_reference_brl":"198.1657480129453048470494872716902054633","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"127.1151974870546951529505127283097945367","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"8.886832129384850025419420437214031520079","COFINS":"0.0000000000000000000000000000000000000","ICMS":"118.2283653576698451275310922910957630166"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"656.82","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"127.12","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"198.17"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"550.8079091596711594975634555532133867348","supplier_own_ICMS":"99.14542364874080870956142199957840961226","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"451.6624855109303507880020335536349771225","supplier_PIS_debit":"7.452431010930350788002033553634977122521","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"550.8079091596711594975634555532133867348","retailer_PC_revenue_base":"538.5958866293848500254194204372140315201","retailer_PC_credit_base":"451.6624855109303507880020335536349771225","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"305.5306765","import_ICMS_gross_base":"372.5983859756097560975609756097560975610","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"6.2841765","COFINS":"0.0000","ICMS":"67.06770947560975609756097560975609756098"},"eligible_import_credits":{"IPI":"0.0000","PIS":"6.2841765","COFINS":"0.0000","ICMS":"67.06770947560975609756097560975609756098"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.168254510930350788002033553634977122521","COFINS":"0.0000000000000000000000000000000000000","ICMS":"32.07771417313105261200044638982231205128"},"retailer_debits":{"IPI":"0","PIS":"8.886832129384850025419420437214031520082","COFINS":"0.0000000000000000000000000000000000000","ICMS":"118.2283653576698451275310922910957630166"},"retailer_credits":{"IPI":"0","PIS":"7.452431010930350788002033553634977122521","COFINS":"0.0000000000000000000000000000000000000","ICMS":"99.14542364874080870956142199957840961226"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.434401118454499237417386883579054397561","COFINS":"0.0000000000000000000000000000000000000","ICMS":"19.08294170892903641796967029151735340434"},"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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"701.091800000000000000000000000000000","reference_price_brl":"854.99","savings_vs_reference_brl":"153.898200000000000000000000000000000","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"171.3827455000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"104.736275","IPI":"0.0000000000000000000000000000000000000","PIS":"11.56801470000000000000000000000000000000","COFINS":"55.07845579999999999999999999999999999999","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"24.44512195121951219512195121951219512195","display":{"price_brl":"701.09","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"171.38","modeled_tax_share_percent":"24.45","savings_vs_reference_brl":"153.90"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"606.8780258953168044077134986225895316804","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"606.8780258953168044077134986225895316804","supplier_PIS_debit":"10.01348742727272727272727272727272727273","supplier_COFINS_debit":"46.12272996804407713498622589531680440771","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"606.8780258953168044077134986225895316804","retailer_PC_revenue_base":"701.091800000000000000000000000000000","retailer_PC_credit_base":"606.8780258953168044077134986225895316804","noncreditable_import_COFINS":"1.7954790","import_ICMS_base_before_grossup":"440.93971775","import_ICMS_gross_base":"440.93971775","import_payments":{"II":"104.736275","IPI":"0.000000","PIS":"6.2841765","COFINS":"30.67276625","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"6.2841765","COFINS":"28.87728725","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"3.72931092727272727272727272727272727273","COFINS":"17.24544271804407713498622589531680440771","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"11.5680147000000000000000000000000000000","COFINS":"53.282976800000000000000000000000000000","ICMS":"0.000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"10.01348742727272727272727272727272727273","COFINS":"46.12272996804407713498622589531680440771","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.55452727272727272727272727272727272727","COFINS":"7.16024683195592286501377410468319559229","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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"839.7223214285714285714285714285714285714","reference_price_brl":"854.99","savings_vs_reference_brl":"15.2676785714285714285714285714285714286","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"310.0132669285714285714285714285714285715","modeled_net_tax_components_brl":{"II":"104.736275","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"54.12697407142857142857142857142857142857","ICMS":"151.1500178571428571428571428571428571429"},"modeled_tax_share_percent":"36.91854545454545454545454545454545454546","display":{"price_brl":"839.72","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"310.01","modeled_tax_share_percent":"36.92","savings_vs_reference_brl":"15.27"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"726.8791686463942561503537113293210854186","supplier_own_ICMS":"130.8382503563509661070636680392777953753","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"596.0409182900432900432900432900432900433","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"45.29910979004329004329004329004329004329","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"726.8791686463942561503537113293210854186","retailer_PC_revenue_base":"688.5723035714285714285714285714285714285","retailer_PC_credit_base":"596.0409182900432900432900432900432900433","noncreditable_import_COFINS":"1.7954790","import_ICMS_base_before_grossup":"434.65554125","import_ICMS_gross_base":"530.0677332317073170731707317073170731707","import_payments":{"II":"104.736275","IPI":"0.000000","PIS":"0.0000","COFINS":"30.67276625","ICMS":"95.41219198170731707317073170731707317073"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"28.87728725","ICMS":"95.41219198170731707317073170731707317073"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"16.42182254004329004329004329004329004329","ICMS":"35.42605837464364903389293633196072220457"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"52.33149507142857142857142857142857142857","ICMS":"151.1500178571428571428571428571428571429"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"45.29910979004329004329004329004329004329","ICMS":"130.8382503563509661070636680392777953753"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"7.03238528138528138528138528138528138528","ICMS":"20.3117675007918910357934748178650617676"},"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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"786.6942719505995263307996577678028940940","reference_price_brl":"854.99","savings_vs_reference_brl":"68.2957280494004736692003422321971059060","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"256.9852174505995263307996577678028940940","modeled_net_tax_components_brl":{"II":"104.736275","IPI":"0.0000000000000000000000000000000000000","PIS":"10.64397349949161159125571936959837315709","COFINS":"0.0000000000000000000000000000000000000","ICMS":"141.6049689511079147395439383982045209369"},"modeled_tax_share_percent":"32.66646607371470925139815376322350245940","display":{"price_brl":"786.69","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"256.99","modeled_tax_share_percent":"32.67","savings_vs_reference_brl":"68.30"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"680.6779291232159906754126005927064862921","supplier_own_ICMS":"122.5220272421788783215742681066871675326","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"558.1559018810371123538383324860193187595","supplier_PIS_debit":"9.209572381037112353838332486019318759532","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"680.6779291232159906754126005927064862921","retailer_PC_revenue_base":"645.0893029994916115912557193695983731571","retailer_PC_credit_base":"558.1559018810371123538383324860193187595","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"410.2669515","import_ICMS_gross_base":"500.3255506097560975609756097560975609756","import_payments":{"II":"104.736275","IPI":"0.000000","PIS":"6.2841765","COFINS":"0.0000","ICMS":"90.05859910975609756097560975609756097561"},"eligible_import_credits":{"IPI":"0.000000","PIS":"6.2841765","COFINS":"0.0000","ICMS":"90.05859910975609756097560975609756097561"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"2.925395881037112353838332486019318759532","COFINS":"0.0000000000000000000000000000000000000","ICMS":"32.46342813242278076059865835058960655699"},"retailer_debits":{"IPI":"0","PIS":"10.64397349949161159125571936959837315709","COFINS":"0.0000000000000000000000000000000000000","ICMS":"141.6049689511079147395439383982045209369"},"retailer_credits":{"IPI":"0","PIS":"9.209572381037112353838332486019318759532","COFINS":"0.0000000000000000000000000000000000000","ICMS":"122.5220272421788783215742681066871675326"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.434401118454499237417386883579054397558","COFINS":"0.0000000000000000000000000000000000000","ICMS":"19.0829417089290364179696702915173534043"},"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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"688.5723035714285714285714285714285714286","reference_price_brl":"854.99","savings_vs_reference_brl":"166.4176964285714285714285714285714285714","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"158.8632490714285714285714285714285714286","modeled_net_tax_components_brl":{"II":"104.736275","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"54.12697407142857142857142857142857142857","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"23.07139689578713968957871396895787139690","display":{"price_brl":"688.57","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"158.86","modeled_tax_share_percent":"23.07","savings_vs_reference_brl":"166.42"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"596.0409182900432900432900432900432900433","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"596.0409182900432900432900432900432900433","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"45.29910979004329004329004329004329004329","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"596.0409182900432900432900432900432900433","retailer_PC_revenue_base":"688.5723035714285714285714285714285714286","retailer_PC_credit_base":"596.0409182900432900432900432900432900433","noncreditable_import_COFINS":"1.7954790","import_ICMS_base_before_grossup":"434.65554125","import_ICMS_gross_base":"434.65554125","import_payments":{"II":"104.736275","IPI":"0.000000","PIS":"0.0000","COFINS":"30.67276625","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"28.87728725","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"16.42182254004329004329004329004329004329","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"52.33149507142857142857142857142857142857","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"45.29910979004329004329004329004329004329","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"7.03238528138528138528138528138528138528","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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"645.0893029994916115912557193695983731571","reference_price_brl":"854.99","savings_vs_reference_brl":"209.9006970005083884087442806304016268429","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"115.3802484994916115912557193695983731571","modeled_net_tax_components_brl":{"II":"104.736275","IPI":"0.0000000000000000000000000000000000000","PIS":"10.64397349949161159125571936959837315709","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.88593423623745030658311434539451519439","display":{"price_brl":"645.09","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"115.38","modeled_tax_share_percent":"17.89","savings_vs_reference_brl":"209.90"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"558.1559018810371123538383324860193187595","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"558.1559018810371123538383324860193187595","supplier_PIS_debit":"9.209572381037112353838332486019318759532","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"558.1559018810371123538383324860193187595","retailer_PC_revenue_base":"645.0893029994916115912557193695983731571","retailer_PC_credit_base":"558.1559018810371123538383324860193187595","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"410.2669515","import_ICMS_gross_base":"410.2669515","import_payments":{"II":"104.736275","IPI":"0.000000","PIS":"6.2841765","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"6.2841765","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"2.925395881037112353838332486019318759532","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"10.64397349949161159125571936959837315709","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"9.209572381037112353838332486019318759532","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.434401118454499237417386883579054397558","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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"773.7138164634146341463414634146341463415","reference_price_brl":"854.99","savings_vs_reference_brl":"81.2761835365853658536585365853658536585","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"244.0047619634146341463414634146341463415","modeled_net_tax_components_brl":{"II":"104.736275","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"139.2684869634146341463414634146341463415"},"modeled_tax_share_percent":"31.53682366417357320935246951014082608989","display":{"price_brl":"773.71","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"244.00","modeled_tax_share_percent":"31.54","savings_vs_reference_brl":"81.28"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"669.4467432926829268292682926829268292683","supplier_own_ICMS":"120.5004137926829268292682926829268292683","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"548.9463295000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"669.4467432926829268292682926829268292683","retailer_PC_revenue_base":"634.4453295000000000000000000000000000000","retailer_PC_credit_base":"548.9463295000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"403.982775","import_ICMS_gross_base":"492.6619207317073170731707317073170731707","import_payments":{"II":"104.736275","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"88.67914573170731707317073170731707317073"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"88.67914573170731707317073170731707317073"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"31.82126806097560975609756097560975609757"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"139.2684869634146341463414634146341463415"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"120.5004137926829268292682926829268292683"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"18.7680731707317073170731707317073170732"},"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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI"],"price_brl":"585.6799267217630853994490358126721763085","reference_price_brl":"854.99","savings_vs_reference_brl":"269.3100732782369146005509641873278236915","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"55.97087222176308539944903581267217630854","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"9.663718790909090909090909090909090909092","COFINS":"46.30715343085399449035812672176308539945","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.556563178637496983833346738518458939919","display":{"price_brl":"585.68","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"55.97","modeled_tax_share_percent":"9.56","savings_vs_reference_brl":"269.31"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"491.4661526170798898071625344352617079890","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"491.4661526170798898071625344352617079890","supplier_PIS_debit":"8.109191518181818181818181818181818181818","supplier_COFINS_debit":"37.35142759889807162534435261707988980716","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"491.4661526170798898071625344352617079890","retailer_PC_revenue_base":"585.6799267217630853994490358126721763085","retailer_PC_credit_base":"491.4661526170798898071625344352617079890","noncreditable_import_COFINS":"1.7954790","import_ICMS_base_before_grossup":"336.20344275","import_ICMS_gross_base":"336.20344275","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"6.2841765","COFINS":"30.67276625","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"6.2841765","COFINS":"28.87728725","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.825015018181818181818181818181818181818","COFINS":"8.47414034889807162534435261707988980716","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"9.663718790909090909090909090909090909090","COFINS":"44.51167443085399449035812672176308539945","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"8.109191518181818181818181818181818181818","COFINS":"37.35142759889807162534435261707988980716","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.554527272727272727272727272727272727272","COFINS":"7.16024683195592286501377410468319559229","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","IPI","PIS"],"price_brl":"701.4894592704043923556118678069897582093","reference_price_brl":"854.99","savings_vs_reference_brl":"153.5005407295956076443881321930102417907","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"171.7804047704043923556118678069897582093","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"45.51230210173160173160173160173160173160","ICMS":"126.2681026686727906240101362052581564777"},"modeled_tax_share_percent":"24.48795238478243384541140513150486608220","display":{"price_brl":"701.49","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"171.78","modeled_tax_share_percent":"24.49","savings_vs_reference_brl":"153.50"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"588.6463064882272199345370077077394150565","supplier_own_ICMS":"105.9563351678808995882166613873930947102","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"482.6899713203463203463203463203463203463","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"36.68443782034632034632034632034632034632","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"588.6463064882272199345370077077394150565","retailer_PC_revenue_base":"575.2213566017316017316017316017316017316","retailer_PC_credit_base":"482.6899713203463203463203463203463203463","noncreditable_import_COFINS":"1.7954790","import_ICMS_base_before_grossup":"329.91926625","import_ICMS_gross_base":"402.3405685975609756097560975609756097561","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"30.67276625","ICMS":"72.42130234756097560975609756097560975610"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"28.87728725","ICMS":"72.42130234756097560975609756097560975610"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"7.80715057034632034632034632034632034632","ICMS":"33.53503282031992397846056382641748495410"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"43.71682310173160173160173160173160173160","ICMS":"126.2681026686727906240101362052581564777"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"36.68443782034632034632034632034632034632","ICMS":"105.9563351678808995882166613873930947102"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"7.03238528138528138528138528138528138528","ICMS":"20.3117675007918910357934748178650617675"},"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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI"],"price_brl":"656.8242519870546951529505127283097945367","reference_price_brl":"854.99","savings_vs_reference_brl":"198.1657480129453048470494872716902054633","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"127.1151974870546951529505127283097945367","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"8.886832129384850025419420437214031520079","COFINS":"0.0000000000000000000000000000000000000","ICMS":"118.2283653576698451275310922910957630166"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"656.82","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"127.12","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"198.17"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"550.8079091596711594975634555532133867348","supplier_own_ICMS":"99.14542364874080870956142199957840961226","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"451.6624855109303507880020335536349771225","supplier_PIS_debit":"7.452431010930350788002033553634977122521","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"550.8079091596711594975634555532133867348","retailer_PC_revenue_base":"538.5958866293848500254194204372140315201","retailer_PC_credit_base":"451.6624855109303507880020335536349771225","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"305.5306765","import_ICMS_gross_base":"372.5983859756097560975609756097560975610","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"6.2841765","COFINS":"0.0000","ICMS":"67.06770947560975609756097560975609756098"},"eligible_import_credits":{"IPI":"0.0000","PIS":"6.2841765","COFINS":"0.0000","ICMS":"67.06770947560975609756097560975609756098"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.168254510930350788002033553634977122521","COFINS":"0.0000000000000000000000000000000000000","ICMS":"32.07771417313105261200044638982231205128"},"retailer_debits":{"IPI":"0","PIS":"8.886832129384850025419420437214031520082","COFINS":"0.0000000000000000000000000000000000000","ICMS":"118.2283653576698451275310922910957630166"},"retailer_credits":{"IPI":"0","PIS":"7.452431010930350788002033553634977122521","COFINS":"0.0000000000000000000000000000000000000","ICMS":"99.14542364874080870956142199957840961226"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.434401118454499237417386883579054397561","COFINS":"0.0000000000000000000000000000000000000","ICMS":"19.08294170892903641796967029151735340434"},"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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","PIS"],"price_brl":"575.2213566017316017316017316017316017316","reference_price_brl":"854.99","savings_vs_reference_brl":"279.7686433982683982683982683982683982684","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"45.51230210173160173160173160173160173160","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"45.51230210173160173160173160173160173160","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.912137054612724201721225770127885466098","display":{"price_brl":"575.22","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"45.51","modeled_tax_share_percent":"7.91","savings_vs_reference_brl":"279.77"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"482.6899713203463203463203463203463203463","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"482.6899713203463203463203463203463203463","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"36.68443782034632034632034632034632034632","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"482.6899713203463203463203463203463203463","retailer_PC_revenue_base":"575.2213566017316017316017316017316017316","retailer_PC_credit_base":"482.6899713203463203463203463203463203463","noncreditable_import_COFINS":"1.7954790","import_ICMS_base_before_grossup":"329.91926625","import_ICMS_gross_base":"329.91926625","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"30.67276625","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"28.87728725","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"7.80715057034632034632034632034632034632","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"43.71682310173160173160173160173160173160","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"36.68443782034632034632034632034632034632","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"7.03238528138528138528138528138528138528","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II"],"price_brl":"538.5958866293848500254194204372140315201","reference_price_brl":"854.99","savings_vs_reference_brl":"316.3941133706151499745805795627859684799","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"8.886832129384850025419420437214031520079","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"8.886832129384850025419420437214031520079","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"538.60","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"8.89","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"316.39"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"451.6624855109303507880020335536349771225","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"451.6624855109303507880020335536349771225","supplier_PIS_debit":"7.452431010930350788002033553634977122521","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"451.6624855109303507880020335536349771225","retailer_PC_revenue_base":"538.5958866293848500254194204372140315201","retailer_PC_credit_base":"451.6624855109303507880020335536349771225","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"305.5306765","import_ICMS_gross_base":"305.5306765","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"6.2841765","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"6.2841765","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.168254510930350788002033553634977122521","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"8.886832129384850025419420437214031520082","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"7.452431010930350788002033553634977122521","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.434401118454499237417386883579054397561","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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","PIS"],"price_brl":"645.9866518292682926829268292682926829268","reference_price_brl":"854.99","savings_vs_reference_brl":"209.0033481707317073170731707317073170732","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"116.2775973292682926829268292682926829268","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"116.2775973292682926829268292682926829268"},"modeled_tax_share_percent":"18.00000000000000000000000000000000000000","display":{"price_brl":"645.99","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"116.28","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"209.00"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"541.7195786585365853658536585365853658537","supplier_own_ICMS":"97.50952415853658536585365853658536585367","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"444.2100545000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"541.7195786585365853658536585365853658537","retailer_PC_revenue_base":"529.7090545000000000000000000000000000000","retailer_PC_credit_base":"444.2100545000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"299.2465","import_ICMS_gross_base":"364.9347560975609756097560975609756097561","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"65.68825609756097560975609756097560975610"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"65.68825609756097560975609756097560975610"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"31.82126806097560975609756097560975609757"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"116.2775973292682926829268292682926829268"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"97.50952415853658536585365853658536585367"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"18.76807317073170731707317073170731707313"},"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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"688.5723035714285714285714285714285714286","reference_price_brl":"854.99","savings_vs_reference_brl":"166.4176964285714285714285714285714285714","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"158.8632490714285714285714285714285714286","modeled_net_tax_components_brl":{"II":"104.736275","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"54.12697407142857142857142857142857142857","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"23.07139689578713968957871396895787139690","display":{"price_brl":"688.57","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"158.86","modeled_tax_share_percent":"23.07","savings_vs_reference_brl":"166.42"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"596.0409182900432900432900432900432900433","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"596.0409182900432900432900432900432900433","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"45.29910979004329004329004329004329004329","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"596.0409182900432900432900432900432900433","retailer_PC_revenue_base":"688.5723035714285714285714285714285714286","retailer_PC_credit_base":"596.0409182900432900432900432900432900433","noncreditable_import_COFINS":"1.7954790","import_ICMS_base_before_grossup":"434.65554125","import_ICMS_gross_base":"434.65554125","import_payments":{"II":"104.736275","IPI":"0.000000","PIS":"0.0000","COFINS":"30.67276625","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"28.87728725","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"16.42182254004329004329004329004329004329","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"52.33149507142857142857142857142857142857","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"45.29910979004329004329004329004329004329","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"7.03238528138528138528138528138528138528","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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"645.0893029994916115912557193695983731571","reference_price_brl":"854.99","savings_vs_reference_brl":"209.9006970005083884087442806304016268429","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"115.3802484994916115912557193695983731571","modeled_net_tax_components_brl":{"II":"104.736275","IPI":"0.0000000000000000000000000000000000000","PIS":"10.64397349949161159125571936959837315709","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.88593423623745030658311434539451519439","display":{"price_brl":"645.09","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"115.38","modeled_tax_share_percent":"17.89","savings_vs_reference_brl":"209.90"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"558.1559018810371123538383324860193187595","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"558.1559018810371123538383324860193187595","supplier_PIS_debit":"9.209572381037112353838332486019318759532","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"558.1559018810371123538383324860193187595","retailer_PC_revenue_base":"645.0893029994916115912557193695983731571","retailer_PC_credit_base":"558.1559018810371123538383324860193187595","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"410.2669515","import_ICMS_gross_base":"410.2669515","import_payments":{"II":"104.736275","IPI":"0.000000","PIS":"6.2841765","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"6.2841765","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"2.925395881037112353838332486019318759532","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"10.64397349949161159125571936959837315709","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"9.209572381037112353838332486019318759532","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.434401118454499237417386883579054397558","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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"773.7138164634146341463414634146341463415","reference_price_brl":"854.99","savings_vs_reference_brl":"81.2761835365853658536585365853658536585","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"244.0047619634146341463414634146341463415","modeled_net_tax_components_brl":{"II":"104.736275","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"139.2684869634146341463414634146341463415"},"modeled_tax_share_percent":"31.53682366417357320935246951014082608989","display":{"price_brl":"773.71","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"244.00","modeled_tax_share_percent":"31.54","savings_vs_reference_brl":"81.28"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"669.4467432926829268292682926829268292683","supplier_own_ICMS":"120.5004137926829268292682926829268292683","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"548.9463295000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"669.4467432926829268292682926829268292683","retailer_PC_revenue_base":"634.4453295000000000000000000000000000000","retailer_PC_credit_base":"548.9463295000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"403.982775","import_ICMS_gross_base":"492.6619207317073170731707317073170731707","import_payments":{"II":"104.736275","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"88.67914573170731707317073170731707317073"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"88.67914573170731707317073170731707317073"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"31.82126806097560975609756097560975609757"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"139.2684869634146341463414634146341463415"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"120.5004137926829268292682926829268292683"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"18.7680731707317073170731707317073170732"},"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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"634.4453295000000000000000000000000000000","reference_price_brl":"854.99","savings_vs_reference_brl":"220.5446705000000000000000000000000000000","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"104.7362750000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"104.736275","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"16.50832154167508927969813354895222693889","display":{"price_brl":"634.45","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"104.74","modeled_tax_share_percent":"16.51","savings_vs_reference_brl":"220.54"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"548.9463295000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"548.9463295000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"548.9463295000000000000000000000000000000","retailer_PC_revenue_base":"634.4453295000000000000000000000000000000","retailer_PC_credit_base":"548.9463295000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"403.982775","import_ICMS_gross_base":"403.982775","import_payments":{"II":"104.736275","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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI","PIS"],"price_brl":"575.2213566017316017316017316017316017316","reference_price_brl":"854.99","savings_vs_reference_brl":"279.7686433982683982683982683982683982684","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"45.51230210173160173160173160173160173160","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"45.51230210173160173160173160173160173160","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.912137054612724201721225770127885466098","display":{"price_brl":"575.22","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"45.51","modeled_tax_share_percent":"7.91","savings_vs_reference_brl":"279.77"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"482.6899713203463203463203463203463203463","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"482.6899713203463203463203463203463203463","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"36.68443782034632034632034632034632034632","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"482.6899713203463203463203463203463203463","retailer_PC_revenue_base":"575.2213566017316017316017316017316017316","retailer_PC_credit_base":"482.6899713203463203463203463203463203463","noncreditable_import_COFINS":"1.7954790","import_ICMS_base_before_grossup":"329.91926625","import_ICMS_gross_base":"329.91926625","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"30.67276625","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"28.87728725","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"7.80715057034632034632034632034632034632","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"43.71682310173160173160173160173160173160","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"36.68443782034632034632034632034632034632","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"7.03238528138528138528138528138528138528","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","IPI"],"price_brl":"538.5958866293848500254194204372140315201","reference_price_brl":"854.99","savings_vs_reference_brl":"316.3941133706151499745805795627859684799","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"8.886832129384850025419420437214031520079","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"8.886832129384850025419420437214031520079","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"538.60","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"8.89","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"316.39"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"451.6624855109303507880020335536349771225","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"451.6624855109303507880020335536349771225","supplier_PIS_debit":"7.452431010930350788002033553634977122521","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"451.6624855109303507880020335536349771225","retailer_PC_revenue_base":"538.5958866293848500254194204372140315201","retailer_PC_credit_base":"451.6624855109303507880020335536349771225","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"305.5306765","import_ICMS_gross_base":"305.5306765","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"6.2841765","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"6.2841765","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.168254510930350788002033553634977122521","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"8.886832129384850025419420437214031520082","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"7.452431010930350788002033553634977122521","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.434401118454499237417386883579054397561","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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI","PIS"],"price_brl":"645.9866518292682926829268292682926829268","reference_price_brl":"854.99","savings_vs_reference_brl":"209.0033481707317073170731707317073170732","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"116.2775973292682926829268292682926829268","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"116.2775973292682926829268292682926829268"},"modeled_tax_share_percent":"18.00000000000000000000000000000000000000","display":{"price_brl":"645.99","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"116.28","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"209.00"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"541.7195786585365853658536585365853658537","supplier_own_ICMS":"97.50952415853658536585365853658536585367","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"444.2100545000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"541.7195786585365853658536585365853658537","retailer_PC_revenue_base":"529.7090545000000000000000000000000000000","retailer_PC_credit_base":"444.2100545000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"299.2465","import_ICMS_gross_base":"364.9347560975609756097560975609756097561","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"65.68825609756097560975609756097560975610"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"65.68825609756097560975609756097560975610"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"31.82126806097560975609756097560975609757"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"116.2775973292682926829268292682926829268"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"97.50952415853658536585365853658536585367"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"18.76807317073170731707317073170731707313"},"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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","PIS"],"price_brl":"529.7090545000000000000000000000000000000","reference_price_brl":"854.99","savings_vs_reference_brl":"325.2809455000000000000000000000000000000","fixed_residual_brl":"529.7090545000000000000000000000000000000","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":"529.71","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"325.28"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"444.2100545000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"444.2100545000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"444.2100545000000000000000000000000000000","retailer_PC_revenue_base":"529.7090545000000000000000000000000000000","retailer_PC_credit_base":"444.2100545000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"299.2465","import_ICMS_gross_base":"299.2465","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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"634.4453295000000000000000000000000000000","reference_price_brl":"854.99","savings_vs_reference_brl":"220.5446705000000000000000000000000000000","fixed_residual_brl":"529.7090545000000000000000000000000000000","modeled_net_tax_total_brl":"104.7362750000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"104.736275","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"16.50832154167508927969813354895222693889","display":{"price_brl":"634.45","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"104.74","modeled_tax_share_percent":"16.51","savings_vs_reference_brl":"220.54"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"548.9463295000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"548.9463295000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"548.9463295000000000000000000000000000000","retailer_PC_revenue_base":"634.4453295000000000000000000000000000000","retailer_PC_credit_base":"548.9463295000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"403.982775","import_ICMS_gross_base":"403.982775","import_payments":{"II":"104.736275","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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C006","product_id":"BR-C006","tax_profile_id":"C06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","IPI","PIS"],"price_brl":"529.7090545000000000000000000000000000000","reference_price_brl":"854.99","savings_vs_reference_brl":"325.2809455000000000000000000000000000000","fixed_residual_brl":"529.7090545000000000000000000000000000000","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":"529.71","fixed_residual_brl":"529.71","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"325.28"},"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":"444.2100545000000000000000000000000000000","retailer_fixed_residual_brl":"85.4990","customs_value_brl":"299.2465","baseline_upstream_price_ex_IPI_ST_brl":"740.0951535308741517167237788080360142444","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"854.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"444.2100545000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"444.2100545000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"444.2100545000000000000000000000000000000","retailer_PC_revenue_base":"529.7090545000000000000000000000000000000","retailer_PC_credit_base":"444.2100545000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"299.2465","import_ICMS_gross_base":"299.2465","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-P021","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Non-Chinese nonpreferential finished import is an explicit scenario; actual origin unverified. Do not activate for Chinese goods without antidumping review."]}]}