{"scenario":{"scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","ncm":"6403.99.90","state":"SP","date":"2026-09-14","mode":"educational","path":"goods_retail_non_st","origin_scenario":"Representative imported_finished_good route, not a verified exact-unit country/plant. Nonpreferential imports; Chinese footwear excluded from selected route.","imported":true,"zfm_qualified":false,"reference_price_brl":"799.99","price_source_id":"V5-P022","price_date":"2026-09-14","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"customs_fraction":"0.30","rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","ICMS_OWN":"R-SP-ICMS-18","IPI":"R-V5-IPI-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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."],"confidence":"MEDIUM","educational_ready":true,"actual_sale_verified":false,"education_use_allowed":true,"calculation_boundary":"Representative supplier/importer→retailer chain. No payroll/corporate tax, upstream allocations, ownership expenses or personal parcel imports.","expected_effective_to":"2026-12-31","assumed_customs_origin":"non_CN_nonpreferential","calibrated":{"upstream_fixed_residual_brl":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"}},"assumption_override":{"assumptionId":"A-CUSTOMS-35","parameter":"customs_fraction","value":"0.30","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-C007"},"sensitivity_fixture":{"product_id":"BR-C007","parameter":"customs_fraction","value":"0.30","method":"Separate calibration against unchanged reference price; not probability bounds, not tax removal.","status":"feasible","result":{"price_brl":"799.99","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"290.12","modeled_tax_share_percent":"36.27","savings_vs_reference_brl":"0.00"},"dimension":"customs_fraction"},"baseline_warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative."],"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"799.9900000000000000000000000000000","reference_price_brl":"799.99","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"290.1163735000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"83.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"10.82386470000000000000000000000000000000","COFINS":"51.29535880000000000000000000000000000000","ICMS":"143.9982000000000000000000000000000000000"},"modeled_tax_share_percent":"36.265000","display":{"price_brl":"799.99","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"290.12","modeled_tax_share_percent":"36.27","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"692.4861365316132500167976886380434052274","supplier_own_ICMS":"124.6475045756903850030235839548478129409","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"567.8386319559228650137741046831955922865","supplier_PIS_debit":"9.369337427272727272727272727272727272727","supplier_COFINS_debit":"43.15573602865013774104683195592286501377","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"692.4861365316132500167976886380434052274","retailer_PC_revenue_base":"655.991800000000000000000000000000000","retailer_PC_credit_base":"567.8386319559228650137741046831955922865","noncreditable_import_COFINS":"1.4399820","import_ICMS_base_before_grossup":"353.63557950","import_ICMS_gross_base":"431.2629018292682926829268292682926829268","import_payments":{"II":"83.998950","IPI":"0.000000","PIS":"5.0399370","COFINS":"24.59969250","ICMS":"77.62732232926829268292682926829268292683"},"eligible_import_credits":{"IPI":"0.000000","PIS":"5.0399370","COFINS":"23.15971050","ICMS":"77.62732232926829268292682926829268292683"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"4.329400427272727272727272727272727272727","COFINS":"19.99602552865013774104683195592286501377","ICMS":"47.02018224642209232009675468655513001407"},"retailer_debits":{"IPI":"0","PIS":"10.8238647000000000000000000000000000000","COFINS":"49.855376800000000000000000000000000000","ICMS":"143.998200000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"9.369337427272727272727272727272727272727","COFINS":"43.15573602865013774104683195592286501377","ICMS":"124.6475045756903850030235839548478129409"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.454527272727272727272727272727272727273","COFINS":"6.69964077134986225895316804407713498623","ICMS":"19.3506954243096149969764160451521870591"},"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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II"],"price_brl":"687.1109433581939125176375730699455754889","reference_price_brl":"799.99","savings_vs_reference_brl":"112.8790566418060874823624269300544245111","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"177.2373168581939125176375730699455754888","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"9.296611063636363636363636363636363636368","COFINS":"44.26073599008264462809917355371900826447","ICMS":"123.6799698044749042531747631525902035880"},"modeled_tax_share_percent":"25.79457052335132597981694437925369631541","display":{"price_brl":"687.11","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"177.24","modeled_tax_share_percent":"25.79","savings_vs_reference_brl":"112.88"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"579.6070798898071625344352617079889807163","supplier_own_ICMS":"104.3292743801652892561983471074380165289","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"475.2778055096418732782369146005509641874","supplier_PIS_debit":"7.842083790909090909090909090909090909092","supplier_COFINS_debit":"36.12111321873278236914600550964187327824","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"579.6070798898071625344352617079889807163","retailer_PC_revenue_base":"563.4309735537190082644628099173553719009","retailer_PC_credit_base":"475.2778055096418732782369146005509641874","noncreditable_import_COFINS":"1.4399820","import_ICMS_base_before_grossup":"269.63662950","import_ICMS_gross_base":"328.8251579268292682926829268292682926829","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"5.0399370","COFINS":"24.59969250","ICMS":"59.18852842682926829268292682926829268293"},"eligible_import_credits":{"IPI":"0.0000","PIS":"5.0399370","COFINS":"23.15971050","ICMS":"59.18852842682926829268292682926829268293"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"2.802146790909090909090909090909090909092","COFINS":"12.96140271873278236914600550964187327824","ICMS":"45.14074595333602096351542027816972384597"},"retailer_debits":{"IPI":"0","PIS":"9.296611063636363636363636363636363636365","COFINS":"42.82075399008264462809917355371900826447","ICMS":"123.6799698044749042531747631525902035880"},"retailer_credits":{"IPI":"0","PIS":"7.842083790909090909090909090909090909092","COFINS":"36.12111321873278236914600550964187327824","ICMS":"104.3292743801652892561983471074380165289"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.454527272727272727272727272727272727273","COFINS":"6.69964077134986225895316804407713498623","ICMS":"19.3506954243096149969764160451521870591"},"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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"799.9900000000000000000000000000000","reference_price_brl":"799.99","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"290.1163735000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"83.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"10.82386470000000000000000000000000000000","COFINS":"51.29535880000000000000000000000000000000","ICMS":"143.9982000000000000000000000000000000000"},"modeled_tax_share_percent":"36.265000","display":{"price_brl":"799.99","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"290.12","modeled_tax_share_percent":"36.27","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"692.4861365316132500167976886380434052274","supplier_own_ICMS":"124.6475045756903850030235839548478129409","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"567.8386319559228650137741046831955922865","supplier_PIS_debit":"9.369337427272727272727272727272727272727","supplier_COFINS_debit":"43.15573602865013774104683195592286501377","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"692.4861365316132500167976886380434052274","retailer_PC_revenue_base":"655.991800000000000000000000000000000","retailer_PC_credit_base":"567.8386319559228650137741046831955922865","noncreditable_import_COFINS":"1.4399820","import_ICMS_base_before_grossup":"353.63557950","import_ICMS_gross_base":"431.2629018292682926829268292682926829268","import_payments":{"II":"83.998950","IPI":"0.000000","PIS":"5.0399370","COFINS":"24.59969250","ICMS":"77.62732232926829268292682926829268292683"},"eligible_import_credits":{"IPI":"0.000000","PIS":"5.0399370","COFINS":"23.15971050","ICMS":"77.62732232926829268292682926829268292683"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"4.329400427272727272727272727272727272727","COFINS":"19.99602552865013774104683195592286501377","ICMS":"47.02018224642209232009675468655513001407"},"retailer_debits":{"IPI":"0","PIS":"10.8238647000000000000000000000000000000","COFINS":"49.855376800000000000000000000000000000","ICMS":"143.998200000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"9.369337427272727272727272727272727272727","COFINS":"43.15573602865013774104683195592286501377","ICMS":"124.6475045756903850030235839548478129409"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.454527272727272727272727272727272727273","COFINS":"6.69964077134986225895316804407713498623","ICMS":"19.3506954243096149969764160451521870591"},"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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"655.991800000000000000000000000000000","reference_price_brl":"799.99","savings_vs_reference_brl":"143.998200000000000000000000000000000","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"146.1181735000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"83.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"10.82386470000000000000000000000000000000","COFINS":"51.29535880000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"22.27439024390243902439024390243902439024","display":{"price_brl":"655.99","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"146.12","modeled_tax_share_percent":"22.27","savings_vs_reference_brl":"144.00"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"567.8386319559228650137741046831955922865","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"567.8386319559228650137741046831955922865","supplier_PIS_debit":"9.369337427272727272727272727272727272727","supplier_COFINS_debit":"43.15573602865013774104683195592286501377","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"567.8386319559228650137741046831955922865","retailer_PC_revenue_base":"655.991800000000000000000000000000000","retailer_PC_credit_base":"567.8386319559228650137741046831955922865","noncreditable_import_COFINS":"1.4399820","import_ICMS_base_before_grossup":"353.63557950","import_ICMS_gross_base":"353.63557950","import_payments":{"II":"83.998950","IPI":"0.000000","PIS":"5.0399370","COFINS":"24.59969250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"5.0399370","COFINS":"23.15971050","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"4.329400427272727272727272727272727272727","COFINS":"19.99602552865013774104683195592286501377","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"10.8238647000000000000000000000000000000","COFINS":"49.855376800000000000000000000000000000","ICMS":"0.000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"9.369337427272727272727272727272727272727","COFINS":"43.15573602865013774104683195592286501377","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.454527272727272727272727272727272727273","COFINS":"6.69964077134986225895316804407713498623","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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"785.7044642857142857142857142857142857143","reference_price_brl":"799.99","savings_vs_reference_brl":"14.2855357142857142857142857142857142857","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"275.8308377857142857142857142857142857143","modeled_net_tax_components_brl":{"II":"83.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"50.40508421428571428571428571428571428571","ICMS":"141.4268035714285714285714285714285714286"},"modeled_tax_share_percent":"35.10618181818181818181818181818181818182","display":{"price_brl":"785.70","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"275.83","modeled_tax_share_percent":"35.11","savings_vs_reference_brl":"14.29"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"680.1203126649772991236405870552212015627","supplier_own_ICMS":"122.4216562796959138422553056699398162813","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"557.6986563852813852813852813852813852814","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"42.38509788528138528138528138528138528139","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"680.1203126649772991236405870552212015627","retailer_PC_revenue_base":"644.2776607142857142857142857142857142857","retailer_PC_credit_base":"557.6986563852813852813852813852813852814","noncreditable_import_COFINS":"1.4399820","import_ICMS_base_before_grossup":"348.59564250","import_ICMS_gross_base":"425.1166371951219512195121951219512195122","import_payments":{"II":"83.998950","IPI":"0.000000","PIS":"0.0000","COFINS":"24.59969250","ICMS":"76.52099469512195121951219512195121951220"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"23.15971050","ICMS":"76.52099469512195121951219512195121951220"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"19.22538738528138528138528138528138528139","ICMS":"45.90066158457396262274311054798859676910"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"48.96510221428571428571428571428571428571","ICMS":"141.4268035714285714285714285714285714286"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"42.38509788528138528138528138528138528139","ICMS":"122.4216562796959138422553056699398162813"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"6.58000432900432900432900432900432900432","ICMS":"19.0051472917326575863161229014887551473"},"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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"736.3852052773196771113618609495703497960","reference_price_brl":"799.99","savings_vs_reference_brl":"63.6047947226803228886381390504296502040","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"226.5115787773196771113618609495703497960","modeled_net_tax_components_brl":{"II":"83.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"9.963291827402135231316725978647686832739","COFINS":"0.0000000000000000000000000000000000000","ICMS":"132.5493369499175418800451349709226629633"},"modeled_tax_share_percent":"30.75993069306930693069306930693069306930","display":{"price_brl":"736.39","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"226.51","modeled_tax_share_percent":"30.76","savings_vs_reference_brl":"63.60"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"637.1887069574813694247771150817761355041","supplier_own_ICMS":"114.6939672523466464964598807147197043907","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"522.4947397051347229283172343670564311134","supplier_PIS_debit":"8.621163205134722928317234367056431113371","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"637.1887069574813694247771150817761355041","retailer_PC_revenue_base":"603.8358683274021352313167259786476868327","retailer_PC_credit_base":"522.4947397051347229283172343670564311134","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"329.0358870","import_ICMS_gross_base":"401.2632768292682926829268292682926829268","import_payments":{"II":"83.998950","IPI":"0.000000","PIS":"5.0399370","COFINS":"0.0000","ICMS":"72.22738982926829268292682926829268292683"},"eligible_import_credits":{"IPI":"0.000000","PIS":"5.0399370","COFINS":"0.0000","ICMS":"72.22738982926829268292682926829268292683"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"3.581226205134722928317234367056431113371","COFINS":"0.0000000000000000000000000000000000000","ICMS":"42.46657742307835381353305144642702146387"},"retailer_debits":{"IPI":"0","PIS":"9.963291827402135231316725978647686832740","COFINS":"0.0000000000000000000000000000000000000","ICMS":"132.5493369499175418800451349709226629633"},"retailer_credits":{"IPI":"0","PIS":"8.621163205134722928317234367056431113371","COFINS":"0.0000000000000000000000000000000000000","ICMS":"114.6939672523466464964598807147197043907"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.342128622267412302999491611591255719369","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.8553696975708953835852542562029585726"},"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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","IPI"],"price_brl":"687.1109433581939125176375730699455754889","reference_price_brl":"799.99","savings_vs_reference_brl":"112.8790566418060874823624269300544245111","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"177.2373168581939125176375730699455754888","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"9.296611063636363636363636363636363636368","COFINS":"44.26073599008264462809917355371900826447","ICMS":"123.6799698044749042531747631525902035880"},"modeled_tax_share_percent":"25.79457052335132597981694437925369631541","display":{"price_brl":"687.11","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"177.24","modeled_tax_share_percent":"25.79","savings_vs_reference_brl":"112.88"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"579.6070798898071625344352617079889807163","supplier_own_ICMS":"104.3292743801652892561983471074380165289","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"475.2778055096418732782369146005509641874","supplier_PIS_debit":"7.842083790909090909090909090909090909092","supplier_COFINS_debit":"36.12111321873278236914600550964187327824","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"579.6070798898071625344352617079889807163","retailer_PC_revenue_base":"563.4309735537190082644628099173553719009","retailer_PC_credit_base":"475.2778055096418732782369146005509641874","noncreditable_import_COFINS":"1.4399820","import_ICMS_base_before_grossup":"269.63662950","import_ICMS_gross_base":"328.8251579268292682926829268292682926829","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"5.0399370","COFINS":"24.59969250","ICMS":"59.18852842682926829268292682926829268293"},"eligible_import_credits":{"IPI":"0.0000","PIS":"5.0399370","COFINS":"23.15971050","ICMS":"59.18852842682926829268292682926829268293"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"2.802146790909090909090909090909090909092","COFINS":"12.96140271873278236914600550964187327824","ICMS":"45.14074595333602096351542027816972384597"},"retailer_debits":{"IPI":"0","PIS":"9.296611063636363636363636363636363636365","COFINS":"42.82075399008264462809917355371900826447","ICMS":"123.6799698044749042531747631525902035880"},"retailer_credits":{"IPI":"0","PIS":"7.842083790909090909090909090909090909092","COFINS":"36.12111321873278236914600550964187327824","ICMS":"104.3292743801652892561983471074380165289"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.454527272727272727272727272727272727273","COFINS":"6.69964077134986225895316804407713498623","ICMS":"19.3506954243096149969764160451521870591"},"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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II"],"price_brl":"563.4309735537190082644628099173553719008","reference_price_brl":"799.99","savings_vs_reference_brl":"236.5590264462809917355371900826446280992","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"53.55734705371900826446280991735537190082","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"9.296611063636363636363636363636363636360","COFINS":"44.26073599008264462809917355371900826446","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.505573808965031682703590706406946726120","display":{"price_brl":"563.43","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"53.56","modeled_tax_share_percent":"9.51","savings_vs_reference_brl":"236.56"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"475.2778055096418732782369146005509641873","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"475.2778055096418732782369146005509641873","supplier_PIS_debit":"7.842083790909090909090909090909090909090","supplier_COFINS_debit":"36.12111321873278236914600550964187327823","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"475.2778055096418732782369146005509641873","retailer_PC_revenue_base":"563.4309735537190082644628099173553719008","retailer_PC_credit_base":"475.2778055096418732782369146005509641873","noncreditable_import_COFINS":"1.4399820","import_ICMS_base_before_grossup":"269.63662950","import_ICMS_gross_base":"269.63662950","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"5.0399370","COFINS":"24.59969250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"5.0399370","COFINS":"23.15971050","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"2.802146790909090909090909090909090909090","COFINS":"12.96140271873278236914600550964187327823","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"9.296611063636363636363636363636363636363","COFINS":"42.82075399008264462809917355371900826446","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"7.842083790909090909090909090909090909090","COFINS":"36.12111321873278236914600550964187327823","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.454527272727272727272727272727272727273","COFINS":"6.69964077134986225895316804407713498623","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","PIS"],"price_brl":"674.8411050839404497941083306936965473552","reference_price_brl":"799.99","savings_vs_reference_brl":"125.1488949160595502058916693063034526448","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"164.9674785839404497941083306936965473551","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"43.49607966883116883116883116883116883118","ICMS":"121.4713989151092809629394995248653785239"},"modeled_tax_share_percent":"24.44538089650316827035907064069467261206","display":{"price_brl":"674.84","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"164.97","modeled_tax_share_percent":"24.45","savings_vs_reference_brl":"125.15"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"569.2569534632034632034632034632034632035","supplier_own_ICMS":"102.4662516233766233766233766233766233766","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"466.7907018398268398268398268398268398269","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"35.47609333982683982683982683982683982684","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"569.2569534632034632034632034632034632035","retailer_PC_revenue_base":"553.3697061688311688311688311688311688313","retailer_PC_credit_base":"466.7907018398268398268398268398268398269","noncreditable_import_COFINS":"1.4399820","import_ICMS_base_before_grossup":"264.59669250","import_ICMS_gross_base":"322.6788932926829268292682926829268292683","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"24.59969250","ICMS":"58.08220079268292682926829268292682926829"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"23.15971050","ICMS":"58.08220079268292682926829268292682926829"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.31638283982683982683982683982683982684","ICMS":"44.38405083069369654735508394044979410831"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"42.05609766883116883116883116883116883118","ICMS":"121.4713989151092809629394995248653785239"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"35.47609333982683982683982683982683982684","ICMS":"102.4662516233766233766233766233766233766"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"6.58000432900432900432900432900432900434","ICMS":"19.0051472917326575863161229014887551473"},"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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II"],"price_brl":"632.2288820414894540404478777883864247895","reference_price_brl":"799.99","savings_vs_reference_brl":"167.7611179585105459595521222116135752105","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"122.3552555414894540404478777883864247895","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"8.554056774021352313167259786476868327398","COFINS":"0.0000000000000000000000000000000000000","ICMS":"113.8011987674681017272806180019095564621"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"632.23","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"122.36","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"167.76"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"533.0323837216511463538631319205922104976","supplier_own_ICMS":"95.94582906989720634369536374570659788957","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"437.0865546517539400101677681748856126080","supplier_PIS_debit":"7.211928151753940010167768174885612608032","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"533.0323837216511463538631319205922104976","retailer_PC_revenue_base":"518.4276832740213523131672597864768683274","retailer_PC_credit_base":"437.0865546517539400101677681748856126080","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"245.0369370","import_ICMS_gross_base":"298.8255329268292682926829268292682926829","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"5.0399370","COFINS":"0.0000","ICMS":"53.78859592682926829268292682926829268293"},"eligible_import_credits":{"IPI":"0.0000","PIS":"5.0399370","COFINS":"0.0000","ICMS":"53.78859592682926829268292682926829268293"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"2.171991151753940010167768174885612608032","COFINS":"0.0000000000000000000000000000000000000","ICMS":"42.15723314306793805101243691643830520664"},"retailer_debits":{"IPI":"0","PIS":"8.554056774021352313167259786476868327402","COFINS":"0.0000000000000000000000000000000000000","ICMS":"113.8011987674681017272806180019095564621"},"retailer_credits":{"IPI":"0","PIS":"7.211928151753940010167768174885612608032","COFINS":"0.0000000000000000000000000000000000000","ICMS":"95.94582906989720634369536374570659788957"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.342128622267412302999491611591255719370","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.85536969757089538358525425620295857253"},"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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"655.991800000000000000000000000000000","reference_price_brl":"799.99","savings_vs_reference_brl":"143.998200000000000000000000000000000","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"146.1181735000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"83.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"10.82386470000000000000000000000000000000","COFINS":"51.29535880000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"22.27439024390243902439024390243902439024","display":{"price_brl":"655.99","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"146.12","modeled_tax_share_percent":"22.27","savings_vs_reference_brl":"144.00"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"567.8386319559228650137741046831955922865","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"567.8386319559228650137741046831955922865","supplier_PIS_debit":"9.369337427272727272727272727272727272727","supplier_COFINS_debit":"43.15573602865013774104683195592286501377","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"567.8386319559228650137741046831955922865","retailer_PC_revenue_base":"655.991800000000000000000000000000000","retailer_PC_credit_base":"567.8386319559228650137741046831955922865","noncreditable_import_COFINS":"1.4399820","import_ICMS_base_before_grossup":"353.63557950","import_ICMS_gross_base":"353.63557950","import_payments":{"II":"83.998950","IPI":"0.000000","PIS":"5.0399370","COFINS":"24.59969250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"5.0399370","COFINS":"23.15971050","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"4.329400427272727272727272727272727272727","COFINS":"19.99602552865013774104683195592286501377","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"10.8238647000000000000000000000000000000","COFINS":"49.855376800000000000000000000000000000","ICMS":"0.000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"9.369337427272727272727272727272727272727","COFINS":"43.15573602865013774104683195592286501377","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.454527272727272727272727272727272727273","COFINS":"6.69964077134986225895316804407713498623","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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"785.7044642857142857142857142857142857143","reference_price_brl":"799.99","savings_vs_reference_brl":"14.2855357142857142857142857142857142857","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"275.8308377857142857142857142857142857143","modeled_net_tax_components_brl":{"II":"83.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"50.40508421428571428571428571428571428571","ICMS":"141.4268035714285714285714285714285714286"},"modeled_tax_share_percent":"35.10618181818181818181818181818181818182","display":{"price_brl":"785.70","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"275.83","modeled_tax_share_percent":"35.11","savings_vs_reference_brl":"14.29"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"680.1203126649772991236405870552212015627","supplier_own_ICMS":"122.4216562796959138422553056699398162813","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"557.6986563852813852813852813852813852814","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"42.38509788528138528138528138528138528139","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"680.1203126649772991236405870552212015627","retailer_PC_revenue_base":"644.2776607142857142857142857142857142857","retailer_PC_credit_base":"557.6986563852813852813852813852813852814","noncreditable_import_COFINS":"1.4399820","import_ICMS_base_before_grossup":"348.59564250","import_ICMS_gross_base":"425.1166371951219512195121951219512195122","import_payments":{"II":"83.998950","IPI":"0.000000","PIS":"0.0000","COFINS":"24.59969250","ICMS":"76.52099469512195121951219512195121951220"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"23.15971050","ICMS":"76.52099469512195121951219512195121951220"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"19.22538738528138528138528138528138528139","ICMS":"45.90066158457396262274311054798859676910"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"48.96510221428571428571428571428571428571","ICMS":"141.4268035714285714285714285714285714286"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"42.38509788528138528138528138528138528139","ICMS":"122.4216562796959138422553056699398162813"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"6.58000432900432900432900432900432900432","ICMS":"19.0051472917326575863161229014887551473"},"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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"736.3852052773196771113618609495703497960","reference_price_brl":"799.99","savings_vs_reference_brl":"63.6047947226803228886381390504296502040","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"226.5115787773196771113618609495703497960","modeled_net_tax_components_brl":{"II":"83.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"9.963291827402135231316725978647686832739","COFINS":"0.0000000000000000000000000000000000000","ICMS":"132.5493369499175418800451349709226629633"},"modeled_tax_share_percent":"30.75993069306930693069306930693069306930","display":{"price_brl":"736.39","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"226.51","modeled_tax_share_percent":"30.76","savings_vs_reference_brl":"63.60"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"637.1887069574813694247771150817761355041","supplier_own_ICMS":"114.6939672523466464964598807147197043907","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"522.4947397051347229283172343670564311134","supplier_PIS_debit":"8.621163205134722928317234367056431113371","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"637.1887069574813694247771150817761355041","retailer_PC_revenue_base":"603.8358683274021352313167259786476868327","retailer_PC_credit_base":"522.4947397051347229283172343670564311134","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"329.0358870","import_ICMS_gross_base":"401.2632768292682926829268292682926829268","import_payments":{"II":"83.998950","IPI":"0.000000","PIS":"5.0399370","COFINS":"0.0000","ICMS":"72.22738982926829268292682926829268292683"},"eligible_import_credits":{"IPI":"0.000000","PIS":"5.0399370","COFINS":"0.0000","ICMS":"72.22738982926829268292682926829268292683"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"3.581226205134722928317234367056431113371","COFINS":"0.0000000000000000000000000000000000000","ICMS":"42.46657742307835381353305144642702146387"},"retailer_debits":{"IPI":"0","PIS":"9.963291827402135231316725978647686832740","COFINS":"0.0000000000000000000000000000000000000","ICMS":"132.5493369499175418800451349709226629633"},"retailer_credits":{"IPI":"0","PIS":"8.621163205134722928317234367056431113371","COFINS":"0.0000000000000000000000000000000000000","ICMS":"114.6939672523466464964598807147197043907"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.342128622267412302999491611591255719369","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.8553696975708953835852542562029585726"},"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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"644.2776607142857142857142857142857142857","reference_price_brl":"799.99","savings_vs_reference_brl":"155.7123392857142857142857142857142857143","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"134.4040342142857142857142857142857142857","modeled_net_tax_components_brl":{"II":"83.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"50.40508421428571428571428571428571428571","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"20.86119733924611973392461197339246119734","display":{"price_brl":"644.28","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"134.40","modeled_tax_share_percent":"20.86","savings_vs_reference_brl":"155.71"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"557.6986563852813852813852813852813852814","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"557.6986563852813852813852813852813852814","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"42.38509788528138528138528138528138528139","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"557.6986563852813852813852813852813852814","retailer_PC_revenue_base":"644.2776607142857142857142857142857142857","retailer_PC_credit_base":"557.6986563852813852813852813852813852814","noncreditable_import_COFINS":"1.4399820","import_ICMS_base_before_grossup":"348.59564250","import_ICMS_gross_base":"348.59564250","import_payments":{"II":"83.998950","IPI":"0.000000","PIS":"0.0000","COFINS":"24.59969250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"23.15971050","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"19.22538738528138528138528138528138528139","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"48.96510221428571428571428571428571428571","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"42.38509788528138528138528138528138528139","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"6.58000432900432900432900432900432900432","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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"603.8358683274021352313167259786476868327","reference_price_brl":"799.99","savings_vs_reference_brl":"196.1541316725978647686832740213523131673","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"93.96224182740213523131672597864768683274","modeled_net_tax_components_brl":{"II":"83.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"9.963291827402135231316725978647686832739","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"15.56089108910891089108910891089108910891","display":{"price_brl":"603.84","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"93.96","modeled_tax_share_percent":"15.56","savings_vs_reference_brl":"196.15"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"522.4947397051347229283172343670564311134","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"522.4947397051347229283172343670564311134","supplier_PIS_debit":"8.621163205134722928317234367056431113371","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"522.4947397051347229283172343670564311134","retailer_PC_revenue_base":"603.8358683274021352313167259786476868327","retailer_PC_credit_base":"522.4947397051347229283172343670564311134","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"329.0358870","import_ICMS_gross_base":"329.0358870","import_payments":{"II":"83.998950","IPI":"0.000000","PIS":"5.0399370","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"5.0399370","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"3.581226205134722928317234367056431113371","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"9.963291827402135231316725978647686832740","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"8.621163205134722928317234367056431113371","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.342128622267412302999491611591255719369","COFINS":"0.0000000000000000000000000000000000000","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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"724.2348493902439024390243902439024390244","reference_price_brl":"799.99","savings_vs_reference_brl":"75.7551506097560975609756097560975609756","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"214.3612228902439024390243902439024390244","modeled_net_tax_components_brl":{"II":"83.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"130.3622728902439024390243902439024390244"},"modeled_tax_share_percent":"29.59830268741159830268741159830268741160","display":{"price_brl":"724.23","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"214.36","modeled_tax_share_percent":"29.60","savings_vs_reference_brl":"75.76"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"626.6750932926829268292682926829268292683","supplier_own_ICMS":"112.8015167926829268292682926829268292683","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"513.8735765000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"626.6750932926829268292682926829268292683","retailer_PC_revenue_base":"593.8725765000000000000000000000000000000","retailer_PC_credit_base":"513.8735765000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"323.995950","import_ICMS_gross_base":"395.1170121951219512195121951219512195122","import_payments":{"II":"83.998950","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"71.12106219512195121951219512195121951220"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"71.12106219512195121951219512195121951220"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"41.68045459756097560975609756097560975610"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"130.3622728902439024390243902439024390244"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"112.8015167926829268292682926829268292683"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.5607560975609756097560975609756097561"},"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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI"],"price_brl":"563.4309735537190082644628099173553719008","reference_price_brl":"799.99","savings_vs_reference_brl":"236.5590264462809917355371900826446280992","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"53.55734705371900826446280991735537190082","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"9.296611063636363636363636363636363636360","COFINS":"44.26073599008264462809917355371900826446","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.505573808965031682703590706406946726120","display":{"price_brl":"563.43","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"53.56","modeled_tax_share_percent":"9.51","savings_vs_reference_brl":"236.56"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"475.2778055096418732782369146005509641873","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"475.2778055096418732782369146005509641873","supplier_PIS_debit":"7.842083790909090909090909090909090909090","supplier_COFINS_debit":"36.12111321873278236914600550964187327823","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"475.2778055096418732782369146005509641873","retailer_PC_revenue_base":"563.4309735537190082644628099173553719008","retailer_PC_credit_base":"475.2778055096418732782369146005509641873","noncreditable_import_COFINS":"1.4399820","import_ICMS_base_before_grossup":"269.63662950","import_ICMS_gross_base":"269.63662950","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"5.0399370","COFINS":"24.59969250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"5.0399370","COFINS":"23.15971050","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"2.802146790909090909090909090909090909090","COFINS":"12.96140271873278236914600550964187327823","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"9.296611063636363636363636363636363636363","COFINS":"42.82075399008264462809917355371900826446","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"7.842083790909090909090909090909090909090","COFINS":"36.12111321873278236914600550964187327823","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.454527272727272727272727272727272727273","COFINS":"6.69964077134986225895316804407713498623","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","IPI","PIS"],"price_brl":"674.8411050839404497941083306936965473552","reference_price_brl":"799.99","savings_vs_reference_brl":"125.1488949160595502058916693063034526448","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"164.9674785839404497941083306936965473551","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"43.49607966883116883116883116883116883118","ICMS":"121.4713989151092809629394995248653785239"},"modeled_tax_share_percent":"24.44538089650316827035907064069467261206","display":{"price_brl":"674.84","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"164.97","modeled_tax_share_percent":"24.45","savings_vs_reference_brl":"125.15"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"569.2569534632034632034632034632034632035","supplier_own_ICMS":"102.4662516233766233766233766233766233766","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"466.7907018398268398268398268398268398269","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"35.47609333982683982683982683982683982684","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"569.2569534632034632034632034632034632035","retailer_PC_revenue_base":"553.3697061688311688311688311688311688313","retailer_PC_credit_base":"466.7907018398268398268398268398268398269","noncreditable_import_COFINS":"1.4399820","import_ICMS_base_before_grossup":"264.59669250","import_ICMS_gross_base":"322.6788932926829268292682926829268292683","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"24.59969250","ICMS":"58.08220079268292682926829268292682926829"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"23.15971050","ICMS":"58.08220079268292682926829268292682926829"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.31638283982683982683982683982683982684","ICMS":"44.38405083069369654735508394044979410831"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"42.05609766883116883116883116883116883118","ICMS":"121.4713989151092809629394995248653785239"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"35.47609333982683982683982683982683982684","ICMS":"102.4662516233766233766233766233766233766"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"6.58000432900432900432900432900432900434","ICMS":"19.0051472917326575863161229014887551473"},"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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI"],"price_brl":"632.2288820414894540404478777883864247895","reference_price_brl":"799.99","savings_vs_reference_brl":"167.7611179585105459595521222116135752105","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"122.3552555414894540404478777883864247895","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"8.554056774021352313167259786476868327398","COFINS":"0.0000000000000000000000000000000000000","ICMS":"113.8011987674681017272806180019095564621"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"632.23","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"122.36","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"167.76"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"533.0323837216511463538631319205922104976","supplier_own_ICMS":"95.94582906989720634369536374570659788957","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"437.0865546517539400101677681748856126080","supplier_PIS_debit":"7.211928151753940010167768174885612608032","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"533.0323837216511463538631319205922104976","retailer_PC_revenue_base":"518.4276832740213523131672597864768683274","retailer_PC_credit_base":"437.0865546517539400101677681748856126080","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"245.0369370","import_ICMS_gross_base":"298.8255329268292682926829268292682926829","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"5.0399370","COFINS":"0.0000","ICMS":"53.78859592682926829268292682926829268293"},"eligible_import_credits":{"IPI":"0.0000","PIS":"5.0399370","COFINS":"0.0000","ICMS":"53.78859592682926829268292682926829268293"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"2.171991151753940010167768174885612608032","COFINS":"0.0000000000000000000000000000000000000","ICMS":"42.15723314306793805101243691643830520664"},"retailer_debits":{"IPI":"0","PIS":"8.554056774021352313167259786476868327402","COFINS":"0.0000000000000000000000000000000000000","ICMS":"113.8011987674681017272806180019095564621"},"retailer_credits":{"IPI":"0","PIS":"7.211928151753940010167768174885612608032","COFINS":"0.0000000000000000000000000000000000000","ICMS":"95.94582906989720634369536374570659788957"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.342128622267412302999491611591255719370","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.85536969757089538358525425620295857253"},"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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","PIS"],"price_brl":"553.3697061688311688311688311688311688312","reference_price_brl":"799.99","savings_vs_reference_brl":"246.6202938311688311688311688311688311688","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"43.49607966883116883116883116883116883117","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"43.49607966883116883116883116883116883117","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.860220605491668622389110537432527575686","display":{"price_brl":"553.37","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"43.50","modeled_tax_share_percent":"7.86","savings_vs_reference_brl":"246.62"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"466.7907018398268398268398268398268398268","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"466.7907018398268398268398268398268398268","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"35.47609333982683982683982683982683982684","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"466.7907018398268398268398268398268398268","retailer_PC_revenue_base":"553.3697061688311688311688311688311688312","retailer_PC_credit_base":"466.7907018398268398268398268398268398268","noncreditable_import_COFINS":"1.4399820","import_ICMS_base_before_grossup":"264.59669250","import_ICMS_gross_base":"264.59669250","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"24.59969250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"23.15971050","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.31638283982683982683982683982683982684","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"42.05609766883116883116883116883116883117","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"35.47609333982683982683982683982683982684","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"6.58000432900432900432900432900432900433","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II"],"price_brl":"518.4276832740213523131672597864768683274","reference_price_brl":"799.99","savings_vs_reference_brl":"281.5623167259786476868327402135231316726","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"8.554056774021352313167259786476868327398","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"8.554056774021352313167259786476868327398","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.649999999999999999999999999999999999999","display":{"price_brl":"518.43","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"8.55","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"281.56"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"437.0865546517539400101677681748856126080","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"437.0865546517539400101677681748856126080","supplier_PIS_debit":"7.211928151753940010167768174885612608032","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"437.0865546517539400101677681748856126080","retailer_PC_revenue_base":"518.4276832740213523131672597864768683274","retailer_PC_credit_base":"437.0865546517539400101677681748856126080","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"245.0369370","import_ICMS_gross_base":"245.0369370","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"5.0399370","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"5.0399370","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"2.171991151753940010167768174885612608032","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"8.554056774021352313167259786476868327402","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"7.211928151753940010167768174885612608032","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.342128622267412302999491611591255719370","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","PIS"],"price_brl":"621.7971054878048780487804878048780487805","reference_price_brl":"799.99","savings_vs_reference_brl":"178.1928945121951219512195121951219512195","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"111.9234789878048780487804878048780487805","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"111.9234789878048780487804878048780487805"},"modeled_tax_share_percent":"18.00000000000000000000000000000000000000","display":{"price_brl":"621.80","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"111.92","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"178.19"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"524.2373493902439024390243902439024390244","supplier_own_ICMS":"94.36272289024390243902439024390243902439","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"429.8746265000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"524.2373493902439024390243902439024390244","retailer_PC_revenue_base":"509.8736265000000000000000000000000000000","retailer_PC_credit_base":"429.8746265000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"239.9970","import_ICMS_gross_base":"292.6792682926829268292682926829268292683","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"52.68226829268292682926829268292682926829"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"52.68226829268292682926829268292682926829"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"41.68045459756097560975609756097560975610"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"111.9234789878048780487804878048780487805"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"94.36272289024390243902439024390243902439"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.56075609756097560975609756097560975611"},"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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"644.2776607142857142857142857142857142857","reference_price_brl":"799.99","savings_vs_reference_brl":"155.7123392857142857142857142857142857143","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"134.4040342142857142857142857142857142857","modeled_net_tax_components_brl":{"II":"83.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"50.40508421428571428571428571428571428571","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"20.86119733924611973392461197339246119734","display":{"price_brl":"644.28","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"134.40","modeled_tax_share_percent":"20.86","savings_vs_reference_brl":"155.71"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"557.6986563852813852813852813852813852814","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"557.6986563852813852813852813852813852814","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"42.38509788528138528138528138528138528139","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"557.6986563852813852813852813852813852814","retailer_PC_revenue_base":"644.2776607142857142857142857142857142857","retailer_PC_credit_base":"557.6986563852813852813852813852813852814","noncreditable_import_COFINS":"1.4399820","import_ICMS_base_before_grossup":"348.59564250","import_ICMS_gross_base":"348.59564250","import_payments":{"II":"83.998950","IPI":"0.000000","PIS":"0.0000","COFINS":"24.59969250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"23.15971050","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"19.22538738528138528138528138528138528139","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"48.96510221428571428571428571428571428571","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"42.38509788528138528138528138528138528139","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"6.58000432900432900432900432900432900432","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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"603.8358683274021352313167259786476868327","reference_price_brl":"799.99","savings_vs_reference_brl":"196.1541316725978647686832740213523131673","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"93.96224182740213523131672597864768683274","modeled_net_tax_components_brl":{"II":"83.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"9.963291827402135231316725978647686832739","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"15.56089108910891089108910891089108910891","display":{"price_brl":"603.84","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"93.96","modeled_tax_share_percent":"15.56","savings_vs_reference_brl":"196.15"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"522.4947397051347229283172343670564311134","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"522.4947397051347229283172343670564311134","supplier_PIS_debit":"8.621163205134722928317234367056431113371","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"522.4947397051347229283172343670564311134","retailer_PC_revenue_base":"603.8358683274021352313167259786476868327","retailer_PC_credit_base":"522.4947397051347229283172343670564311134","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"329.0358870","import_ICMS_gross_base":"329.0358870","import_payments":{"II":"83.998950","IPI":"0.000000","PIS":"5.0399370","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"5.0399370","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"3.581226205134722928317234367056431113371","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"9.963291827402135231316725978647686832740","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"8.621163205134722928317234367056431113371","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.342128622267412302999491611591255719369","COFINS":"0.0000000000000000000000000000000000000","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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"724.2348493902439024390243902439024390244","reference_price_brl":"799.99","savings_vs_reference_brl":"75.7551506097560975609756097560975609756","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"214.3612228902439024390243902439024390244","modeled_net_tax_components_brl":{"II":"83.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"130.3622728902439024390243902439024390244"},"modeled_tax_share_percent":"29.59830268741159830268741159830268741160","display":{"price_brl":"724.23","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"214.36","modeled_tax_share_percent":"29.60","savings_vs_reference_brl":"75.76"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"626.6750932926829268292682926829268292683","supplier_own_ICMS":"112.8015167926829268292682926829268292683","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"513.8735765000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"626.6750932926829268292682926829268292683","retailer_PC_revenue_base":"593.8725765000000000000000000000000000000","retailer_PC_credit_base":"513.8735765000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"323.995950","import_ICMS_gross_base":"395.1170121951219512195121951219512195122","import_payments":{"II":"83.998950","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"71.12106219512195121951219512195121951220"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"71.12106219512195121951219512195121951220"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"41.68045459756097560975609756097560975610"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"130.3622728902439024390243902439024390244"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"112.8015167926829268292682926829268292683"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.5607560975609756097560975609756097561"},"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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"593.8725765000000000000000000000000000000","reference_price_brl":"799.99","savings_vs_reference_brl":"206.1174235000000000000000000000000000000","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"83.9989500000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"83.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"14.14427157001414427157001414427157001414","display":{"price_brl":"593.87","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"84.00","modeled_tax_share_percent":"14.14","savings_vs_reference_brl":"206.12"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"513.8735765000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"513.8735765000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"513.8735765000000000000000000000000000000","retailer_PC_revenue_base":"593.8725765000000000000000000000000000000","retailer_PC_credit_base":"513.8735765000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"323.995950","import_ICMS_gross_base":"323.995950","import_payments":{"II":"83.998950","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI","PIS"],"price_brl":"553.3697061688311688311688311688311688312","reference_price_brl":"799.99","savings_vs_reference_brl":"246.6202938311688311688311688311688311688","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"43.49607966883116883116883116883116883117","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"43.49607966883116883116883116883116883117","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.860220605491668622389110537432527575686","display":{"price_brl":"553.37","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"43.50","modeled_tax_share_percent":"7.86","savings_vs_reference_brl":"246.62"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"466.7907018398268398268398268398268398268","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"466.7907018398268398268398268398268398268","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"35.47609333982683982683982683982683982684","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"466.7907018398268398268398268398268398268","retailer_PC_revenue_base":"553.3697061688311688311688311688311688312","retailer_PC_credit_base":"466.7907018398268398268398268398268398268","noncreditable_import_COFINS":"1.4399820","import_ICMS_base_before_grossup":"264.59669250","import_ICMS_gross_base":"264.59669250","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"24.59969250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"23.15971050","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.31638283982683982683982683982683982684","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"42.05609766883116883116883116883116883117","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"35.47609333982683982683982683982683982684","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"6.58000432900432900432900432900432900433","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","IPI"],"price_brl":"518.4276832740213523131672597864768683274","reference_price_brl":"799.99","savings_vs_reference_brl":"281.5623167259786476868327402135231316726","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"8.554056774021352313167259786476868327398","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"8.554056774021352313167259786476868327398","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.649999999999999999999999999999999999999","display":{"price_brl":"518.43","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"8.55","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"281.56"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"437.0865546517539400101677681748856126080","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"437.0865546517539400101677681748856126080","supplier_PIS_debit":"7.211928151753940010167768174885612608032","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"437.0865546517539400101677681748856126080","retailer_PC_revenue_base":"518.4276832740213523131672597864768683274","retailer_PC_credit_base":"437.0865546517539400101677681748856126080","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"245.0369370","import_ICMS_gross_base":"245.0369370","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"5.0399370","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"5.0399370","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"2.171991151753940010167768174885612608032","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"8.554056774021352313167259786476868327402","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"7.211928151753940010167768174885612608032","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.342128622267412302999491611591255719370","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI","PIS"],"price_brl":"621.7971054878048780487804878048780487805","reference_price_brl":"799.99","savings_vs_reference_brl":"178.1928945121951219512195121951219512195","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"111.9234789878048780487804878048780487805","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"111.9234789878048780487804878048780487805"},"modeled_tax_share_percent":"18.00000000000000000000000000000000000000","display":{"price_brl":"621.80","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"111.92","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"178.19"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"524.2373493902439024390243902439024390244","supplier_own_ICMS":"94.36272289024390243902439024390243902439","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"429.8746265000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"524.2373493902439024390243902439024390244","retailer_PC_revenue_base":"509.8736265000000000000000000000000000000","retailer_PC_credit_base":"429.8746265000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"239.9970","import_ICMS_gross_base":"292.6792682926829268292682926829268292683","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"52.68226829268292682926829268292682926829"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"52.68226829268292682926829268292682926829"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"41.68045459756097560975609756097560975610"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"111.9234789878048780487804878048780487805"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"94.36272289024390243902439024390243902439"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.56075609756097560975609756097560975611"},"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-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","PIS"],"price_brl":"509.8736265000000000000000000000000000000","reference_price_brl":"799.99","savings_vs_reference_brl":"290.1163735000000000000000000000000000000","fixed_residual_brl":"509.8736265000000000000000000000000000000","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":"509.87","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"290.12"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"429.8746265000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"429.8746265000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"429.8746265000000000000000000000000000000","retailer_PC_revenue_base":"509.8736265000000000000000000000000000000","retailer_PC_credit_base":"429.8746265000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"239.9970","import_ICMS_gross_base":"239.9970","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"593.8725765000000000000000000000000000000","reference_price_brl":"799.99","savings_vs_reference_brl":"206.1174235000000000000000000000000000000","fixed_residual_brl":"509.8736265000000000000000000000000000000","modeled_net_tax_total_brl":"83.9989500000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"83.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"14.14427157001414427157001414427157001414","display":{"price_brl":"593.87","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"84.00","modeled_tax_share_percent":"14.14","savings_vs_reference_brl":"206.12"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"513.8735765000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"513.8735765000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"513.8735765000000000000000000000000000000","retailer_PC_revenue_base":"593.8725765000000000000000000000000000000","retailer_PC_credit_base":"513.8735765000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"323.995950","import_ICMS_gross_base":"323.995950","import_payments":{"II":"83.998950","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C007-CUSTOMS-0_30","product_id":"BR-C007","tax_profile_id":"C07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","IPI","PIS"],"price_brl":"509.8736265000000000000000000000000000000","reference_price_brl":"799.99","savings_vs_reference_brl":"290.1163735000000000000000000000000000000","fixed_residual_brl":"509.8736265000000000000000000000000000000","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":"509.87","fixed_residual_brl":"509.87","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"290.12"},"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":"429.8746265000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"239.9970","baseline_upstream_price_ex_IPI_ST_brl":"692.4861365316132500167976886380434052274","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"799.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"429.8746265000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"429.8746265000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"429.8746265000000000000000000000000000000","retailer_PC_revenue_base":"509.8736265000000000000000000000000000000","retailer_PC_credit_base":"429.8746265000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"239.9970","import_ICMS_gross_base":"239.9970","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P022","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.","Out-of-stock price retained as datedreference. Non-Chinese route assumption excludes an unresolved China antidumping alternative.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}