{"scenario":{"scenario_id":"EDU-BR-C007-CUSTOMS-0_40","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":"0.40","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 0.40 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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"0.40","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-C007"},"sensitivity_fixture":{"product_id":"BR-C007","parameter":"customs_fraction","value":"0.40","method":"Separate calibration against unchanged reference price; not probability bounds, not tax removal.","status":"feasible","result":{"price_brl":"799.99","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"318.60","modeled_tax_share_percent":"39.83","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_40","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":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"318.5960175000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"111.998600","IPI":"0.0000000000000000000000000000000000000","PIS":"10.82386470000000000000000000000000000000","COFINS":"51.77535280000000000000000000000000000000","ICMS":"143.9982000000000000000000000000000000000"},"modeled_tax_share_percent":"39.825000","display":{"price_brl":"799.99","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"318.60","modeled_tax_share_percent":"39.83","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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"1.9199760","import_ICMS_base_before_grossup":"471.51410600","import_ICMS_gross_base":"575.0172024390243902439024390243902439024","import_payments":{"II":"111.998600","IPI":"0.000000","PIS":"6.7199160","COFINS":"32.79959000","ICMS":"103.5030964390243902439024390243902439024"},"eligible_import_credits":{"IPI":"0.000000","PIS":"6.7199160","COFINS":"30.87961400","ICMS":"103.5030964390243902439024390243902439024"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"2.649421427272727272727272727272727272727","COFINS":"12.27612202865013774104683195592286501377","ICMS":"21.1444081366659947591211449304575690385"},"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 0.40 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_40","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":"649.4845911442585500235167640932607673184","reference_price_brl":"799.99","savings_vs_reference_brl":"150.5054088557414499764832359067392326816","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"168.0906086442585500235167640932607673184","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"8.787526518181818181818181818181818181815","COFINS":"42.39585572011019283746556473829201101928","ICMS":"116.9072264059665390042330175367869381173"},"modeled_tax_share_percent":"25.88061532731937432756765703881486385831","display":{"price_brl":"649.48","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"168.09","modeled_tax_share_percent":"25.88","savings_vs_reference_brl":"150.51"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"541.9807276758718000403144527313041725459","supplier_own_ICMS":"97.55653098165692400725660149163475105826","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"444.4241966942148760330578512396694214876","supplier_PIS_debit":"7.332999245454545454545454545454545454545","supplier_COFINS_debit":"33.77623894876033057851239669421487603306","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"541.9807276758718000403144527313041725459","retailer_PC_revenue_base":"532.5773647382920110192837465564738292011","retailer_PC_credit_base":"444.4241966942148760330578512396694214876","noncreditable_import_COFINS":"1.9199760","import_ICMS_base_before_grossup":"359.51550600","import_ICMS_gross_base":"438.4335439024390243902439024390243902439","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"6.7199160","COFINS":"32.79959000","ICMS":"78.91803790243902439024390243902439024390"},"eligible_import_credits":{"IPI":"0.0000","PIS":"6.7199160","COFINS":"30.87961400","ICMS":"78.91803790243902439024390243902439024390"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.613083245454545454545454545454545454545","COFINS":"2.89662494876033057851239669421487603306","ICMS":"18.63849307921789961701269905261036081436"},"retailer_debits":{"IPI":"0","PIS":"8.787526518181818181818181818181818181818","COFINS":"40.47587972011019283746556473829201101928","ICMS":"116.9072264059665390042330175367869381173"},"retailer_credits":{"IPI":"0","PIS":"7.332999245454545454545454545454545454545","COFINS":"33.77623894876033057851239669421487603306","ICMS":"97.55653098165692400725660149163475105826"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.454527272727272727272727272727272727273","COFINS":"6.69964077134986225895316804407713498622","ICMS":"19.35069542430961499697641604515218705904"},"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 0.40 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_40","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":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"318.5960175000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"111.998600","IPI":"0.0000000000000000000000000000000000000","PIS":"10.82386470000000000000000000000000000000","COFINS":"51.77535280000000000000000000000000000000","ICMS":"143.9982000000000000000000000000000000000"},"modeled_tax_share_percent":"39.825000","display":{"price_brl":"799.99","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"318.60","modeled_tax_share_percent":"39.83","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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"1.9199760","import_ICMS_base_before_grossup":"471.51410600","import_ICMS_gross_base":"575.0172024390243902439024390243902439024","import_payments":{"II":"111.998600","IPI":"0.000000","PIS":"6.7199160","COFINS":"32.79959000","ICMS":"103.5030964390243902439024390243902439024"},"eligible_import_credits":{"IPI":"0.000000","PIS":"6.7199160","COFINS":"30.87961400","ICMS":"103.5030964390243902439024390243902439024"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"2.649421427272727272727272727272727272727","COFINS":"12.27612202865013774104683195592286501377","ICMS":"21.1444081366659947591211449304575690385"},"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 0.40 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_40","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":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"174.5978175000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"111.998600","IPI":"0.0000000000000000000000000000000000000","PIS":"10.82386470000000000000000000000000000000","COFINS":"51.77535280000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.61585365853658536585365853658536585366","display":{"price_brl":"655.99","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"174.60","modeled_tax_share_percent":"26.62","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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"1.9199760","import_ICMS_base_before_grossup":"471.51410600","import_ICMS_gross_base":"471.51410600","import_payments":{"II":"111.998600","IPI":"0.000000","PIS":"6.7199160","COFINS":"32.79959000","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"6.7199160","COFINS":"30.87961400","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"2.649421427272727272727272727272727272727","COFINS":"12.27612202865013774104683195592286501377","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 0.40 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_40","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":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"304.3104817857142857142857142857142857143","modeled_net_tax_components_brl":{"II":"111.998600","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"50.88507821428571428571428571428571428571","ICMS":"141.4268035714285714285714285714285714286"},"modeled_tax_share_percent":"38.73090909090909090909090909090909090909","display":{"price_brl":"785.70","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"304.31","modeled_tax_share_percent":"38.73","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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"1.9199760","import_ICMS_base_before_grossup":"464.79419000","import_ICMS_gross_base":"566.8221829268292682926829268292682926829","import_payments":{"II":"111.998600","IPI":"0.000000","PIS":"0.0000","COFINS":"32.79959000","ICMS":"102.0279929268292682926829268292682926829"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"30.87961400","ICMS":"102.0279929268292682926829268292682926829"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"11.50548388528138528138528138528138528139","ICMS":"20.3936633528666455495723788406715235984"},"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 0.40 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_40","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":"735.7900262874006472652423524743635845103","reference_price_brl":"799.99","savings_vs_reference_brl":"64.1999737125993527347576475256364154897","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"254.3960437874006472652423524743635845103","modeled_net_tax_components_brl":{"II":"111.998600","IPI":"0.0000000000000000000000000000000000000","PIS":"9.955239055668530757498729028978139298425","COFINS":"0.0000000000000000000000000000000000000","ICMS":"132.4422047317321165077436234453854452119"},"modeled_tax_share_percent":"34.57454364678126053252443545669025952140","display":{"price_brl":"735.79","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"254.40","modeled_tax_share_percent":"34.57","savings_vs_reference_brl":"64.20"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"636.5935279675623395786576066065693702184","supplier_own_ICMS":"114.5868350341612211241583691891824866393","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"522.0066929334011184544992374173868835791","supplier_PIS_debit":"8.613110433401118454499237417386883579055","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"636.5935279675623395786576066065693702184","retailer_PC_revenue_base":"603.3478215556685307574987290289781392984","retailer_PC_credit_base":"522.0066929334011184544992374173868835791","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"438.7145160","import_ICMS_gross_base":"535.0177024390243902439024390243902439024","import_payments":{"II":"111.998600","IPI":"0.000000","PIS":"6.7199160","COFINS":"0.0000","ICMS":"96.30318643902439024390243902439024390244"},"eligible_import_credits":{"IPI":"0.000000","PIS":"6.7199160","COFINS":"0.0000","ICMS":"96.30318643902439024390243902439024390244"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.893194433401118454499237417386883579055","COFINS":"0.0000000000000000000000000000000000000","ICMS":"18.28364859513683088025593016479224273686"},"retailer_debits":{"IPI":"0","PIS":"9.955239055668530757498729028978139298424","COFINS":"0.0000000000000000000000000000000000000","ICMS":"132.4422047317321165077436234453854452119"},"retailer_credits":{"IPI":"0","PIS":"8.613110433401118454499237417386883579055","COFINS":"0.0000000000000000000000000000000000000","ICMS":"114.5868350341612211241583691891824866393"},"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 0.40 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_40","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":"649.4845911442585500235167640932607673184","reference_price_brl":"799.99","savings_vs_reference_brl":"150.5054088557414499764832359067392326816","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"168.0906086442585500235167640932607673184","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"8.787526518181818181818181818181818181815","COFINS":"42.39585572011019283746556473829201101928","ICMS":"116.9072264059665390042330175367869381173"},"modeled_tax_share_percent":"25.88061532731937432756765703881486385831","display":{"price_brl":"649.48","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"168.09","modeled_tax_share_percent":"25.88","savings_vs_reference_brl":"150.51"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"541.9807276758718000403144527313041725459","supplier_own_ICMS":"97.55653098165692400725660149163475105826","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"444.4241966942148760330578512396694214876","supplier_PIS_debit":"7.332999245454545454545454545454545454545","supplier_COFINS_debit":"33.77623894876033057851239669421487603306","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"541.9807276758718000403144527313041725459","retailer_PC_revenue_base":"532.5773647382920110192837465564738292011","retailer_PC_credit_base":"444.4241966942148760330578512396694214876","noncreditable_import_COFINS":"1.9199760","import_ICMS_base_before_grossup":"359.51550600","import_ICMS_gross_base":"438.4335439024390243902439024390243902439","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"6.7199160","COFINS":"32.79959000","ICMS":"78.91803790243902439024390243902439024390"},"eligible_import_credits":{"IPI":"0.0000","PIS":"6.7199160","COFINS":"30.87961400","ICMS":"78.91803790243902439024390243902439024390"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.613083245454545454545454545454545454545","COFINS":"2.89662494876033057851239669421487603306","ICMS":"18.63849307921789961701269905261036081436"},"retailer_debits":{"IPI":"0","PIS":"8.787526518181818181818181818181818181818","COFINS":"40.47587972011019283746556473829201101928","ICMS":"116.9072264059665390042330175367869381173"},"retailer_credits":{"IPI":"0","PIS":"7.332999245454545454545454545454545454545","COFINS":"33.77623894876033057851239669421487603306","ICMS":"97.55653098165692400725660149163475105826"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.454527272727272727272727272727272727273","COFINS":"6.69964077134986225895316804407713498622","ICMS":"19.35069542430961499697641604515218705904"},"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 0.40 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_40","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":"532.5773647382920110192837465564738292011","reference_price_brl":"799.99","savings_vs_reference_brl":"267.4126352617079889807162534435261707989","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"51.18338223829201101928374655647382920110","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"8.787526518181818181818181818181818181815","COFINS":"42.39585572011019283746556473829201101928","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.610506496730944301911776876603492510138","display":{"price_brl":"532.58","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"51.18","modeled_tax_share_percent":"9.61","savings_vs_reference_brl":"267.41"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"444.4241966942148760330578512396694214876","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"444.4241966942148760330578512396694214876","supplier_PIS_debit":"7.332999245454545454545454545454545454545","supplier_COFINS_debit":"33.77623894876033057851239669421487603306","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"444.4241966942148760330578512396694214876","retailer_PC_revenue_base":"532.5773647382920110192837465564738292011","retailer_PC_credit_base":"444.4241966942148760330578512396694214876","noncreditable_import_COFINS":"1.9199760","import_ICMS_base_before_grossup":"359.51550600","import_ICMS_gross_base":"359.51550600","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"6.7199160","COFINS":"32.79959000","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"6.7199160","COFINS":"30.87961400","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.613083245454545454545454545454545454545","COFINS":"2.89662494876033057851239669421487603306","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"8.787526518181818181818181818181818181818","COFINS":"40.47587972011019283746556473829201101928","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"7.332999245454545454545454545454545454545","COFINS":"33.77623894876033057851239669421487603306","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.454527272727272727272727272727272727273","COFINS":"6.69964077134986225895316804407713498622","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-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 0.40 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_40","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":"637.8866520166825044873825361630239679020","reference_price_brl":"799.99","savings_vs_reference_brl":"162.1033479833174955126174638369760320980","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"156.4926695166825044873825361630239679020","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"41.67307215367965367965367965367965367965","ICMS":"114.8195973630028508077288565093443142224"},"modeled_tax_share_percent":"24.53299015145245386079615989406604320119","display":{"price_brl":"637.89","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"156.49","modeled_tax_share_percent":"24.53","savings_vs_reference_brl":"162.10"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"532.3025003959455178967374089325308837504","supplier_own_ICMS":"95.81445007127019322141273360785555907507","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"436.4880503246753246753246753246753246753","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"33.17309182467532467532467532467532467532","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"532.3025003959455178967374089325308837504","retailer_PC_revenue_base":"523.0670546536796536796536796536796536796","retailer_PC_credit_base":"436.4880503246753246753246753246753246753","noncreditable_import_COFINS":"1.9199760","import_ICMS_base_before_grossup":"352.79559000","import_ICMS_gross_base":"430.2385243902439024390243902439024390244","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"32.79959000","ICMS":"77.44293439024390243902439024390243902439"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"30.87961400","ICMS":"77.44293439024390243902439024390243902439"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.29347782467532467532467532467532467532","ICMS":"18.37151568102629078238834336395312005068"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"39.75309615367965367965367965367965367965","ICMS":"114.8195973630028508077288565093443142224"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"33.17309182467532467532467532467532467532","ICMS":"95.81445007127019322141273360785555907507"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"6.58000432900432900432900432900432900433","ICMS":"19.00514729173265758631612290148875514733"},"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 0.40 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_40","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":"596.9149286396270165040237082594516845017","reference_price_brl":"799.99","savings_vs_reference_brl":"203.0750713603729834959762917405483154983","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"115.5209461396270165040237082594516845016","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"8.076258984494153533299440772750381291312","COFINS":"0.0000000000000000000000000000000000000","ICMS":"107.4446871551328629707242674867013032103"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"596.91","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"115.52","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"203.08"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"497.7184303197887088174389623916574702097","supplier_own_ICMS":"89.58931745756196758713901323049834463775","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"408.1291128622267412302999491611591255720","supplier_PIS_debit":"6.734130362226741230299949161159125571938","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"497.7184303197887088174389623916574702097","retailer_PC_revenue_base":"489.4702414844941535332994407727503812914","retailer_PC_credit_base":"408.1291128622267412302999491611591255720","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"326.7159160","import_ICMS_gross_base":"398.4340439024390243902439024390243902439","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"6.7199160","COFINS":"0.0000","ICMS":"71.71812790243902439024390243902439024390"},"eligible_import_credits":{"IPI":"0.0000","PIS":"6.7199160","COFINS":"0.0000","ICMS":"71.71812790243902439024390243902439024390"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.014214362226741230299949161159125571938","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.87118955512294319689511079147395439385"},"retailer_debits":{"IPI":"0","PIS":"8.076258984494153533299440772750381291308","COFINS":"0.0000000000000000000000000000000000000","ICMS":"107.4446871551328629707242674867013032103"},"retailer_credits":{"IPI":"0","PIS":"6.734130362226741230299949161159125571938","COFINS":"0.0000000000000000000000000000000000000","ICMS":"89.58931745756196758713901323049834463775"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.342128622267412302999491611591255719370","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.85536969757089538358525425620295857255"},"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 0.40 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_40","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":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"174.5978175000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"111.998600","IPI":"0.0000000000000000000000000000000000000","PIS":"10.82386470000000000000000000000000000000","COFINS":"51.77535280000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.61585365853658536585365853658536585366","display":{"price_brl":"655.99","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"174.60","modeled_tax_share_percent":"26.62","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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"1.9199760","import_ICMS_base_before_grossup":"471.51410600","import_ICMS_gross_base":"471.51410600","import_payments":{"II":"111.998600","IPI":"0.000000","PIS":"6.7199160","COFINS":"32.79959000","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"6.7199160","COFINS":"30.87961400","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"2.649421427272727272727272727272727272727","COFINS":"12.27612202865013774104683195592286501377","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 0.40 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_40","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":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"304.3104817857142857142857142857142857143","modeled_net_tax_components_brl":{"II":"111.998600","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"50.88507821428571428571428571428571428571","ICMS":"141.4268035714285714285714285714285714286"},"modeled_tax_share_percent":"38.73090909090909090909090909090909090909","display":{"price_brl":"785.70","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"304.31","modeled_tax_share_percent":"38.73","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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"1.9199760","import_ICMS_base_before_grossup":"464.79419000","import_ICMS_gross_base":"566.8221829268292682926829268292682926829","import_payments":{"II":"111.998600","IPI":"0.000000","PIS":"0.0000","COFINS":"32.79959000","ICMS":"102.0279929268292682926829268292682926829"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"30.87961400","ICMS":"102.0279929268292682926829268292682926829"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"11.50548388528138528138528138528138528139","ICMS":"20.3936633528666455495723788406715235984"},"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 0.40 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_40","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":"735.7900262874006472652423524743635845103","reference_price_brl":"799.99","savings_vs_reference_brl":"64.1999737125993527347576475256364154897","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"254.3960437874006472652423524743635845103","modeled_net_tax_components_brl":{"II":"111.998600","IPI":"0.0000000000000000000000000000000000000","PIS":"9.955239055668530757498729028978139298425","COFINS":"0.0000000000000000000000000000000000000","ICMS":"132.4422047317321165077436234453854452119"},"modeled_tax_share_percent":"34.57454364678126053252443545669025952140","display":{"price_brl":"735.79","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"254.40","modeled_tax_share_percent":"34.57","savings_vs_reference_brl":"64.20"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"636.5935279675623395786576066065693702184","supplier_own_ICMS":"114.5868350341612211241583691891824866393","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"522.0066929334011184544992374173868835791","supplier_PIS_debit":"8.613110433401118454499237417386883579055","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"636.5935279675623395786576066065693702184","retailer_PC_revenue_base":"603.3478215556685307574987290289781392984","retailer_PC_credit_base":"522.0066929334011184544992374173868835791","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"438.7145160","import_ICMS_gross_base":"535.0177024390243902439024390243902439024","import_payments":{"II":"111.998600","IPI":"0.000000","PIS":"6.7199160","COFINS":"0.0000","ICMS":"96.30318643902439024390243902439024390244"},"eligible_import_credits":{"IPI":"0.000000","PIS":"6.7199160","COFINS":"0.0000","ICMS":"96.30318643902439024390243902439024390244"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.893194433401118454499237417386883579055","COFINS":"0.0000000000000000000000000000000000000","ICMS":"18.28364859513683088025593016479224273686"},"retailer_debits":{"IPI":"0","PIS":"9.955239055668530757498729028978139298424","COFINS":"0.0000000000000000000000000000000000000","ICMS":"132.4422047317321165077436234453854452119"},"retailer_credits":{"IPI":"0","PIS":"8.613110433401118454499237417386883579055","COFINS":"0.0000000000000000000000000000000000000","ICMS":"114.5868350341612211241583691891824866393"},"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 0.40 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_40","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":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"162.8836782142857142857142857142857142857","modeled_net_tax_components_brl":{"II":"111.998600","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"50.88507821428571428571428571428571428571","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.28159645232815964523281596452328159645","display":{"price_brl":"644.28","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"162.88","modeled_tax_share_percent":"25.28","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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"1.9199760","import_ICMS_base_before_grossup":"464.79419000","import_ICMS_gross_base":"464.79419000","import_payments":{"II":"111.998600","IPI":"0.000000","PIS":"0.0000","COFINS":"32.79959000","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"30.87961400","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"11.50548388528138528138528138528138528139","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 0.40 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_40","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":"603.3478215556685307574987290289781392984","reference_price_brl":"799.99","savings_vs_reference_brl":"196.6421784443314692425012709710218607016","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"121.9538390556685307574987290289781392984","modeled_net_tax_components_brl":{"II":"111.998600","IPI":"0.0000000000000000000000000000000000000","PIS":"9.955239055668530757498729028978139298425","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"20.21285810583080552746882372767104819683","display":{"price_brl":"603.35","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"121.95","modeled_tax_share_percent":"20.21","savings_vs_reference_brl":"196.64"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"522.0066929334011184544992374173868835791","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"522.0066929334011184544992374173868835791","supplier_PIS_debit":"8.613110433401118454499237417386883579055","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"522.0066929334011184544992374173868835791","retailer_PC_revenue_base":"603.3478215556685307574987290289781392984","retailer_PC_credit_base":"522.0066929334011184544992374173868835791","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"438.7145160","import_ICMS_gross_base":"438.7145160","import_payments":{"II":"111.998600","IPI":"0.000000","PIS":"6.7199160","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"6.7199160","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.893194433401118454499237417386883579055","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"9.955239055668530757498729028978139298424","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"8.613110433401118454499237417386883579055","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":"0.0000000000000000000000000000000000000"},"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 0.40 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_40","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":"723.6494908536585365853658536585365853659","reference_price_brl":"799.99","savings_vs_reference_brl":"76.3405091463414634146341463414634146341","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"242.2555083536585365853658536585365853659","modeled_net_tax_components_brl":{"II":"111.998600","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"130.2569083536585365853658536585365853659"},"modeled_tax_share_percent":"33.47691270643747893495112908661948095720","display":{"price_brl":"723.65","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"242.26","modeled_tax_share_percent":"33.48","savings_vs_reference_brl":"76.34"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"626.0897347560975609756097560975609756098","supplier_own_ICMS":"112.6961522560975609756097560975609756098","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"513.3935825000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"626.0897347560975609756097560975609756098","retailer_PC_revenue_base":"593.3925825000000000000000000000000000000","retailer_PC_credit_base":"513.3935825000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"431.994600","import_ICMS_gross_base":"526.8226829268292682926829268292682926829","import_payments":{"II":"111.998600","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"94.82808292682926829268292682926829268293"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"94.82808292682926829268292682926829268293"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.86806932926829268292682926829268292687"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"130.2569083536585365853658536585365853659"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"112.6961522560975609756097560975609756098"},"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 0.40 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_40","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":"532.5773647382920110192837465564738292011","reference_price_brl":"799.99","savings_vs_reference_brl":"267.4126352617079889807162534435261707989","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"51.18338223829201101928374655647382920110","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"8.787526518181818181818181818181818181815","COFINS":"42.39585572011019283746556473829201101928","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.610506496730944301911776876603492510138","display":{"price_brl":"532.58","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"51.18","modeled_tax_share_percent":"9.61","savings_vs_reference_brl":"267.41"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"444.4241966942148760330578512396694214876","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"444.4241966942148760330578512396694214876","supplier_PIS_debit":"7.332999245454545454545454545454545454545","supplier_COFINS_debit":"33.77623894876033057851239669421487603306","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"444.4241966942148760330578512396694214876","retailer_PC_revenue_base":"532.5773647382920110192837465564738292011","retailer_PC_credit_base":"444.4241966942148760330578512396694214876","noncreditable_import_COFINS":"1.9199760","import_ICMS_base_before_grossup":"359.51550600","import_ICMS_gross_base":"359.51550600","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"6.7199160","COFINS":"32.79959000","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"6.7199160","COFINS":"30.87961400","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.613083245454545454545454545454545454545","COFINS":"2.89662494876033057851239669421487603306","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"8.787526518181818181818181818181818181818","COFINS":"40.47587972011019283746556473829201101928","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"7.332999245454545454545454545454545454545","COFINS":"33.77623894876033057851239669421487603306","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.454527272727272727272727272727272727273","COFINS":"6.69964077134986225895316804407713498622","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-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 0.40 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_40","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":"637.8866520166825044873825361630239679020","reference_price_brl":"799.99","savings_vs_reference_brl":"162.1033479833174955126174638369760320980","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"156.4926695166825044873825361630239679020","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"41.67307215367965367965367965367965367965","ICMS":"114.8195973630028508077288565093443142224"},"modeled_tax_share_percent":"24.53299015145245386079615989406604320119","display":{"price_brl":"637.89","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"156.49","modeled_tax_share_percent":"24.53","savings_vs_reference_brl":"162.10"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"532.3025003959455178967374089325308837504","supplier_own_ICMS":"95.81445007127019322141273360785555907507","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"436.4880503246753246753246753246753246753","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"33.17309182467532467532467532467532467532","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"532.3025003959455178967374089325308837504","retailer_PC_revenue_base":"523.0670546536796536796536796536796536796","retailer_PC_credit_base":"436.4880503246753246753246753246753246753","noncreditable_import_COFINS":"1.9199760","import_ICMS_base_before_grossup":"352.79559000","import_ICMS_gross_base":"430.2385243902439024390243902439024390244","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"32.79959000","ICMS":"77.44293439024390243902439024390243902439"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"30.87961400","ICMS":"77.44293439024390243902439024390243902439"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.29347782467532467532467532467532467532","ICMS":"18.37151568102629078238834336395312005068"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"39.75309615367965367965367965367965367965","ICMS":"114.8195973630028508077288565093443142224"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"33.17309182467532467532467532467532467532","ICMS":"95.81445007127019322141273360785555907507"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"6.58000432900432900432900432900432900433","ICMS":"19.00514729173265758631612290148875514733"},"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 0.40 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_40","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":"596.9149286396270165040237082594516845017","reference_price_brl":"799.99","savings_vs_reference_brl":"203.0750713603729834959762917405483154983","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"115.5209461396270165040237082594516845016","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"8.076258984494153533299440772750381291312","COFINS":"0.0000000000000000000000000000000000000","ICMS":"107.4446871551328629707242674867013032103"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"596.91","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"115.52","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"203.08"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"497.7184303197887088174389623916574702097","supplier_own_ICMS":"89.58931745756196758713901323049834463775","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"408.1291128622267412302999491611591255720","supplier_PIS_debit":"6.734130362226741230299949161159125571938","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"497.7184303197887088174389623916574702097","retailer_PC_revenue_base":"489.4702414844941535332994407727503812914","retailer_PC_credit_base":"408.1291128622267412302999491611591255720","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"326.7159160","import_ICMS_gross_base":"398.4340439024390243902439024390243902439","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"6.7199160","COFINS":"0.0000","ICMS":"71.71812790243902439024390243902439024390"},"eligible_import_credits":{"IPI":"0.0000","PIS":"6.7199160","COFINS":"0.0000","ICMS":"71.71812790243902439024390243902439024390"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.014214362226741230299949161159125571938","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.87118955512294319689511079147395439385"},"retailer_debits":{"IPI":"0","PIS":"8.076258984494153533299440772750381291308","COFINS":"0.0000000000000000000000000000000000000","ICMS":"107.4446871551328629707242674867013032103"},"retailer_credits":{"IPI":"0","PIS":"6.734130362226741230299949161159125571938","COFINS":"0.0000000000000000000000000000000000000","ICMS":"89.58931745756196758713901323049834463775"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.342128622267412302999491611591255719370","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.85536969757089538358525425620295857255"},"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 0.40 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_40","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":"523.0670546536796536796536796536796536797","reference_price_brl":"799.99","savings_vs_reference_brl":"276.9229453463203463203463203463203463203","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"41.67307215367965367965367965367965367966","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"41.67307215367965367965367965367965367966","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.967061160307870561946536456178101464868","display":{"price_brl":"523.07","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"41.67","modeled_tax_share_percent":"7.97","savings_vs_reference_brl":"276.92"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"436.4880503246753246753246753246753246753","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"436.4880503246753246753246753246753246753","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"33.17309182467532467532467532467532467532","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"436.4880503246753246753246753246753246753","retailer_PC_revenue_base":"523.0670546536796536796536796536796536797","retailer_PC_credit_base":"436.4880503246753246753246753246753246753","noncreditable_import_COFINS":"1.9199760","import_ICMS_base_before_grossup":"352.79559000","import_ICMS_gross_base":"352.79559000","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"32.79959000","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"30.87961400","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.29347782467532467532467532467532467532","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"39.75309615367965367965367965367965367966","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"33.17309182467532467532467532467532467532","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"6.58000432900432900432900432900432900434","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 0.40 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_40","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":"489.4702414844941535332994407727503812913","reference_price_brl":"799.99","savings_vs_reference_brl":"310.5197585155058464667005592272496187087","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"8.076258984494153533299440772750381291304","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"8.076258984494153533299440772750381291304","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.649999999999999999999999999999999999999","display":{"price_brl":"489.47","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"8.08","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"310.52"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"408.1291128622267412302999491611591255719","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"408.1291128622267412302999491611591255719","supplier_PIS_debit":"6.734130362226741230299949161159125571936","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"408.1291128622267412302999491611591255719","retailer_PC_revenue_base":"489.4702414844941535332994407727503812913","retailer_PC_credit_base":"408.1291128622267412302999491611591255719","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"326.7159160","import_ICMS_gross_base":"326.7159160","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"6.7199160","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"6.7199160","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.014214362226741230299949161159125571936","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"8.076258984494153533299440772750381291306","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"6.734130362226741230299949161159125571936","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":"-0.000000000000000000000000000000000000004"},"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 0.40 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_40","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":"587.0658323170731707317073170731707317073","reference_price_brl":"799.99","savings_vs_reference_brl":"212.9241676829268292682926829268292682927","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"105.6718498170731707317073170731707317073","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"105.6718498170731707317073170731707317073"},"modeled_tax_share_percent":"18.00000000000000000000000000000000000000","display":{"price_brl":"587.07","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"105.67","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"212.92"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"489.5060762195121951219512195121951219512","supplier_own_ICMS":"88.11109371951219512195121951219512195122","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"401.3949825000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"489.5060762195121951219512195121951219512","retailer_PC_revenue_base":"481.3939825000000000000000000000000000000","retailer_PC_credit_base":"401.3949825000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"319.9960","import_ICMS_gross_base":"390.2390243902439024390243902439024390244","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"70.24302439024390243902439024390243902439"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"70.24302439024390243902439024390243902439"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.86806932926829268292682926829268292683"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"105.6718498170731707317073170731707317073"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"88.11109371951219512195121951219512195122"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.56075609756097560975609756097560975608"},"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 0.40 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_40","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":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"162.8836782142857142857142857142857142857","modeled_net_tax_components_brl":{"II":"111.998600","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"50.88507821428571428571428571428571428571","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.28159645232815964523281596452328159645","display":{"price_brl":"644.28","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"162.88","modeled_tax_share_percent":"25.28","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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"1.9199760","import_ICMS_base_before_grossup":"464.79419000","import_ICMS_gross_base":"464.79419000","import_payments":{"II":"111.998600","IPI":"0.000000","PIS":"0.0000","COFINS":"32.79959000","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"30.87961400","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"11.50548388528138528138528138528138528139","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 0.40 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_40","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":"603.3478215556685307574987290289781392984","reference_price_brl":"799.99","savings_vs_reference_brl":"196.6421784443314692425012709710218607016","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"121.9538390556685307574987290289781392984","modeled_net_tax_components_brl":{"II":"111.998600","IPI":"0.0000000000000000000000000000000000000","PIS":"9.955239055668530757498729028978139298425","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"20.21285810583080552746882372767104819683","display":{"price_brl":"603.35","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"121.95","modeled_tax_share_percent":"20.21","savings_vs_reference_brl":"196.64"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"522.0066929334011184544992374173868835791","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"522.0066929334011184544992374173868835791","supplier_PIS_debit":"8.613110433401118454499237417386883579055","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"522.0066929334011184544992374173868835791","retailer_PC_revenue_base":"603.3478215556685307574987290289781392984","retailer_PC_credit_base":"522.0066929334011184544992374173868835791","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"438.7145160","import_ICMS_gross_base":"438.7145160","import_payments":{"II":"111.998600","IPI":"0.000000","PIS":"6.7199160","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"6.7199160","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.893194433401118454499237417386883579055","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"9.955239055668530757498729028978139298424","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"8.613110433401118454499237417386883579055","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":"0.0000000000000000000000000000000000000"},"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 0.40 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_40","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":"723.6494908536585365853658536585365853659","reference_price_brl":"799.99","savings_vs_reference_brl":"76.3405091463414634146341463414634146341","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"242.2555083536585365853658536585365853659","modeled_net_tax_components_brl":{"II":"111.998600","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"130.2569083536585365853658536585365853659"},"modeled_tax_share_percent":"33.47691270643747893495112908661948095720","display":{"price_brl":"723.65","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"242.26","modeled_tax_share_percent":"33.48","savings_vs_reference_brl":"76.34"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"626.0897347560975609756097560975609756098","supplier_own_ICMS":"112.6961522560975609756097560975609756098","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"513.3935825000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"626.0897347560975609756097560975609756098","retailer_PC_revenue_base":"593.3925825000000000000000000000000000000","retailer_PC_credit_base":"513.3935825000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"431.994600","import_ICMS_gross_base":"526.8226829268292682926829268292682926829","import_payments":{"II":"111.998600","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"94.82808292682926829268292682926829268293"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"94.82808292682926829268292682926829268293"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.86806932926829268292682926829268292687"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"130.2569083536585365853658536585365853659"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"112.6961522560975609756097560975609756098"},"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 0.40 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_40","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":"593.3925825000000000000000000000000000000","reference_price_brl":"799.99","savings_vs_reference_brl":"206.5974175000000000000000000000000000000","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"111.9986000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"111.998600","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.87428378833838894506235254465790360634","display":{"price_brl":"593.39","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"112.00","modeled_tax_share_percent":"18.87","savings_vs_reference_brl":"206.60"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"513.3935825000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"513.3935825000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"513.3935825000000000000000000000000000000","retailer_PC_revenue_base":"593.3925825000000000000000000000000000000","retailer_PC_credit_base":"513.3935825000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"431.994600","import_ICMS_gross_base":"431.994600","import_payments":{"II":"111.998600","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 0.40 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_40","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":"523.0670546536796536796536796536796536797","reference_price_brl":"799.99","savings_vs_reference_brl":"276.9229453463203463203463203463203463203","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"41.67307215367965367965367965367965367966","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"41.67307215367965367965367965367965367966","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.967061160307870561946536456178101464868","display":{"price_brl":"523.07","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"41.67","modeled_tax_share_percent":"7.97","savings_vs_reference_brl":"276.92"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"436.4880503246753246753246753246753246753","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"436.4880503246753246753246753246753246753","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"33.17309182467532467532467532467532467532","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"436.4880503246753246753246753246753246753","retailer_PC_revenue_base":"523.0670546536796536796536796536796536797","retailer_PC_credit_base":"436.4880503246753246753246753246753246753","noncreditable_import_COFINS":"1.9199760","import_ICMS_base_before_grossup":"352.79559000","import_ICMS_gross_base":"352.79559000","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"32.79959000","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"30.87961400","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.29347782467532467532467532467532467532","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"39.75309615367965367965367965367965367966","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"33.17309182467532467532467532467532467532","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"6.58000432900432900432900432900432900434","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 0.40 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_40","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":"489.4702414844941535332994407727503812913","reference_price_brl":"799.99","savings_vs_reference_brl":"310.5197585155058464667005592272496187087","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"8.076258984494153533299440772750381291304","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"8.076258984494153533299440772750381291304","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.649999999999999999999999999999999999999","display":{"price_brl":"489.47","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"8.08","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"310.52"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"408.1291128622267412302999491611591255719","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"408.1291128622267412302999491611591255719","supplier_PIS_debit":"6.734130362226741230299949161159125571936","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"408.1291128622267412302999491611591255719","retailer_PC_revenue_base":"489.4702414844941535332994407727503812913","retailer_PC_credit_base":"408.1291128622267412302999491611591255719","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"326.7159160","import_ICMS_gross_base":"326.7159160","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"6.7199160","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"6.7199160","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.014214362226741230299949161159125571936","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"8.076258984494153533299440772750381291306","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"6.734130362226741230299949161159125571936","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":"-0.000000000000000000000000000000000000004"},"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 0.40 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_40","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":"587.0658323170731707317073170731707317073","reference_price_brl":"799.99","savings_vs_reference_brl":"212.9241676829268292682926829268292682927","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"105.6718498170731707317073170731707317073","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"105.6718498170731707317073170731707317073"},"modeled_tax_share_percent":"18.00000000000000000000000000000000000000","display":{"price_brl":"587.07","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"105.67","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"212.92"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"489.5060762195121951219512195121951219512","supplier_own_ICMS":"88.11109371951219512195121951219512195122","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"401.3949825000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"489.5060762195121951219512195121951219512","retailer_PC_revenue_base":"481.3939825000000000000000000000000000000","retailer_PC_credit_base":"401.3949825000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"319.9960","import_ICMS_gross_base":"390.2390243902439024390243902439024390244","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"70.24302439024390243902439024390243902439"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"70.24302439024390243902439024390243902439"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.86806932926829268292682926829268292683"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"105.6718498170731707317073170731707317073"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"88.11109371951219512195121951219512195122"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.56075609756097560975609756097560975608"},"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 0.40 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_40","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":"481.3939825000000000000000000000000000000","reference_price_brl":"799.99","savings_vs_reference_brl":"318.5960175000000000000000000000000000000","fixed_residual_brl":"481.3939825000000000000000000000000000000","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":"481.39","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"318.60"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"401.3949825000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"401.3949825000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"401.3949825000000000000000000000000000000","retailer_PC_revenue_base":"481.3939825000000000000000000000000000000","retailer_PC_credit_base":"401.3949825000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"319.9960","import_ICMS_gross_base":"319.9960","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 0.40 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_40","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":"593.3925825000000000000000000000000000000","reference_price_brl":"799.99","savings_vs_reference_brl":"206.5974175000000000000000000000000000000","fixed_residual_brl":"481.3939825000000000000000000000000000000","modeled_net_tax_total_brl":"111.9986000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"111.998600","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.87428378833838894506235254465790360634","display":{"price_brl":"593.39","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"112.00","modeled_tax_share_percent":"18.87","savings_vs_reference_brl":"206.60"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"513.3935825000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"513.3935825000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"513.3935825000000000000000000000000000000","retailer_PC_revenue_base":"593.3925825000000000000000000000000000000","retailer_PC_credit_base":"513.3935825000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"431.994600","import_ICMS_gross_base":"431.994600","import_payments":{"II":"111.998600","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 0.40 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_40","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":"481.3939825000000000000000000000000000000","reference_price_brl":"799.99","savings_vs_reference_brl":"318.5960175000000000000000000000000000000","fixed_residual_brl":"481.3939825000000000000000000000000000000","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":"481.39","fixed_residual_brl":"481.39","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"318.60"},"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":"401.3949825000000000000000000000000000000","retailer_fixed_residual_brl":"79.9990","customs_value_brl":"319.9960","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":"401.3949825000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"401.3949825000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"401.3949825000000000000000000000000000000","retailer_PC_revenue_base":"481.3939825000000000000000000000000000000","retailer_PC_credit_base":"401.3949825000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"319.9960","import_ICMS_gross_base":"319.9960","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}