{"scenario":{"scenario_id":"EDU-BR-T001-ALT-domestic_nonZFM","product_id":"BR-T001","tax_profile_id":"T02","ncm":"8517.13.00","state":"SP","date":"2026-09-12","mode":"educational","path":"technology_retail_st","origin_scenario":"Domestic non-ZFM iPhone scenario; compare only, not a claim that this unit was domestically made.","imported":false,"zfm_qualified":false,"reference_price_brl":"8299","price_source_id":"EP007","price_date":"2026-09-12","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"calibration_policy":"baseline_ST_base_equals_reference_price","customs_fraction":"0","dealer_margin_fraction":"0","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"educational_ready":true,"actual_sale_verified":false,"confidence":"MEDIUM","warnings":["Representative alternative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Selected alternative: domestic_nonZFM. Compare the full scenario, not just a tax label."],"rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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","II":"0","IPI":"0.15"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","PIS_UP":"R-PIS-NC","COFINS_UP":"R-COFINS-NC","II":null,"PIS_IMPORT":"R-PIS-IMPORT-STD","COFINS_IMPORT":"R-COFINS-IMPORT-STD","IPI":"R-IPI-PHONE","IVA":"R-SP-ST-TECH-IVA-2026","PIS_RETAIL":"R-PIS-NC","COFINS_RETAIL":"R-COFINS-NC","PIS_CREDIT":"R-PIS-NC","COFINS_CREDIT":"R-COFINS-NC","ICMS_OWN":"R-SP-ICMS-18"},"rate_evidence":{"ICMS":"conditional_sourced_rate","ICMS_OWN":"conditional_sourced_rate","PIS_UP":"conditional_sourced_rate","COFINS_UP":"conditional_sourced_rate","PIS_RETAIL":"conditional_sourced_rate","COFINS_RETAIL":"conditional_sourced_rate","PIS_CREDIT":"conditional_sourced_rate","COFINS_CREDIT":"conditional_sourced_rate","PIS_IMPORT":"not_applicable_finished_domestic","COFINS_IMPORT":"not_applicable_finished_domestic","II":"not_applicable_finished_domestic","IPI":"conditional_sourced_rate"},"IVA_original":"0.43","IVA_adjusted":false,"cest":"21.053.01","source_ids":["P013","P014","S002","EP007","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"calculation_boundary":"One representative manufacturer/importer-to-retailer chain; fixed residual includes upstream resources, margins and any unallocated taxes/charges. Not whole-economy tax-free cost.","education_use_allowed":true,"alternative_label":"domestic_nonZFM","calibrated":{"upstream_fixed_residual_brl":"3755.366889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-ALT-domestic_nonZFM","product_id":"BR-T001","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":[],"price_brl":"8298.999999999999999999999999999999999999","reference_price_brl":"8299","savings_vs_reference_brl":"0.000000000000000000000000000000000001","fixed_residual_brl":"5334.698508862876254180602006688963210703","modeled_net_tax_total_brl":"2964.301491137123745819397993311036789298","modeled_net_tax_components_brl":{"II":"0","IPI":"756.9778048038917604134995439343265430222","ICMS":"1493.820000000000000000000000000000000000","PIS":"127.2736305351170568561872909698996655518","COFINS":"586.2300557981149285497111584068105807236"},"modeled_tax_share_percent":"35.71877926421404682274247491638795986623","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"8299.00","fixed_residual_brl":"5334.70","modeled_net_tax_total_brl":"2964.30","modeled_tax_share_percent":"35.72","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3755.366889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5046.518698692611736089996959562176953481","supplier_own_ICMS":"908.3733657646701124961994527211918516266","supplier_IPI":"756.9778048038917604134995439343265430222","supplier_PC_base":"4138.145332927941623593797506840985101854","supplier_PIS_debit":"68.27939799331103678929765886287625418059","supplier_COFINS_debit":"314.4990453025235633931286105199148677409","IVA_applied":"0.43","presumed_ST_base":"8298.999999999999999999999999999999999999","ICMS_ST":"585.4466342353298875038005472788081483734","retailer_acquisition_cash":"6388.943137731833384007297050775311644876","retailer_PC_revenue_base":"7713.553365764670112496199452721191851626","retailer_PC_credit_base":"4138.145332927941623593797506840985101854","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"756.9778048038917604134995439343265430222","PIS":"68.27939799331103678929765886287625418059","COFINS":"314.4990453025235633931286105199148677409","ICMS":"1493.820000000000000000000000000000000000"},"retailer_debits":{"PIS":"127.2736305351170568561872909698996655518","COFINS":"586.2300557981149285497111584068105807236","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"68.27939799331103678929765886287625418059","COFINS":"314.4990453025235633931286105199148677409","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"58.99423254180602006688963210702341137121","COFINS":"271.7310104955913651565825478868957129827","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P013","P014","S002","EP007","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative alternative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Selected alternative: domestic_nonZFM. Compare the full scenario, not just a tax label."]},"toggle_cases":[{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-ALT-domestic_nonZFM","product_id":"BR-T001","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":[],"price_brl":"8298.999999999999999999999999999999999999","reference_price_brl":"8299","savings_vs_reference_brl":"0.000000000000000000000000000000000001","fixed_residual_brl":"5334.698508862876254180602006688963210703","modeled_net_tax_total_brl":"2964.301491137123745819397993311036789298","modeled_net_tax_components_brl":{"II":"0","IPI":"756.9778048038917604134995439343265430222","ICMS":"1493.820000000000000000000000000000000000","PIS":"127.2736305351170568561872909698996655518","COFINS":"586.2300557981149285497111584068105807236"},"modeled_tax_share_percent":"35.71877926421404682274247491638795986623","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"8299.00","fixed_residual_brl":"5334.70","modeled_net_tax_total_brl":"2964.30","modeled_tax_share_percent":"35.72","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3755.366889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5046.518698692611736089996959562176953481","supplier_own_ICMS":"908.3733657646701124961994527211918516266","supplier_IPI":"756.9778048038917604134995439343265430222","supplier_PC_base":"4138.145332927941623593797506840985101854","supplier_PIS_debit":"68.27939799331103678929765886287625418059","supplier_COFINS_debit":"314.4990453025235633931286105199148677409","IVA_applied":"0.43","presumed_ST_base":"8298.999999999999999999999999999999999999","ICMS_ST":"585.4466342353298875038005472788081483734","retailer_acquisition_cash":"6388.943137731833384007297050775311644876","retailer_PC_revenue_base":"7713.553365764670112496199452721191851626","retailer_PC_credit_base":"4138.145332927941623593797506840985101854","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"756.9778048038917604134995439343265430222","PIS":"68.27939799331103678929765886287625418059","COFINS":"314.4990453025235633931286105199148677409","ICMS":"1493.820000000000000000000000000000000000"},"retailer_debits":{"PIS":"127.2736305351170568561872909698996655518","COFINS":"586.2300557981149285497111584068105807236","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"68.27939799331103678929765886287625418059","COFINS":"314.4990453025235633931286105199148677409","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"58.99423254180602006688963210702341137121","COFINS":"271.7310104955913651565825478868957129827","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P013","P014","S002","EP007","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative alternative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Selected alternative: domestic_nonZFM. Compare the full scenario, not just a tax label."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-ALT-domestic_nonZFM","product_id":"BR-T001","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"7270.018590945525907796838447215737909234","reference_price_brl":"8299","savings_vs_reference_brl":"1028.981409054474092203161552784262090766","fixed_residual_brl":"5334.698508862876254180602006688963210703","modeled_net_tax_total_brl":"1935.320082082649653616236440526774698532","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1298.973913043478260869565217391304347826","PIS":"113.5103977205008430304872992620028193151","COFINS":"522.8357713186705497161839238734675313907"},"modeled_tax_share_percent":"26.62056579185370841331173307003638117225","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7270.02","fixed_residual_brl":"5334.70","modeled_net_tax_total_brl":"1935.32","modeled_tax_share_percent":"26.62","savings_vs_reference_brl":"1028.98"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3755.366889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5046.518698692611736089996959562176953481","supplier_own_ICMS":"908.3733657646701124961994527211918516266","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"4138.145332927941623593797506840985101854","supplier_PIS_debit":"68.27939799331103678929765886287625418059","supplier_COFINS_debit":"314.4990453025235633931286105199148677409","IVA_applied":"0.43","presumed_ST_base":"7216.521739130434782608695652173913043478","ICMS_ST":"390.6005472788081483733657646701124961994","retailer_acquisition_cash":"5437.119245971419884463362724232289449680","retailer_PC_revenue_base":"6879.418043666717759423472682545625413035","retailer_PC_credit_base":"4138.145332927941623593797506840985101854","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"68.27939799331103678929765886287625418059","COFINS":"314.4990453025235633931286105199148677409","ICMS":"1298.973913043478260869565217391304347826"},"retailer_debits":{"PIS":"113.5103977205008430304872992620028193151","COFINS":"522.8357713186705497161839238734675313907","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"68.27939799331103678929765886287625418059","COFINS":"314.4990453025235633931286105199148677409","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"45.23099972718980624118964039912656513451","COFINS":"208.3367260161469863230553133535526636498","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P013","P014","S002","EP007","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative alternative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Selected alternative: domestic_nonZFM. Compare the full scenario, not just a tax label."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-ALT-domestic_nonZFM","product_id":"BR-T001","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"6562.446621269495865255836509878910166370","reference_price_brl":"8299","savings_vs_reference_brl":"1736.553378730504134744163490121089833630","fixed_residual_brl":"5334.698508862876254180602006688963210703","modeled_net_tax_total_brl":"1227.748112406619611075234503189946955667","modeled_net_tax_components_brl":{"II":"0","IPI":"620.7217999391912435390696260261477652782","ICMS":"0.000000000000000000000000000000000000","PIS":"108.2803692509466817767213024130020177451","COFINS":"498.7459432164816857594435747507971726441"},"modeled_tax_share_percent":"18.70869483993019517527121058138338448663","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6562.45","fixed_residual_brl":"5334.70","modeled_net_tax_total_brl":"1227.75","modeled_tax_share_percent":"18.71","savings_vs_reference_brl":"1736.55"},"effective_rates":{"ICMS":"0","ICMS_OWN":"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","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3755.366889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4138.145332927941623593797506840985101855","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"620.7217999391912435390696260261477652782","supplier_PC_base":"4138.145332927941623593797506840985101855","supplier_PIS_debit":"68.27939799331103678929765886287625418061","supplier_COFINS_debit":"314.4990453025235633931286105199148677410","IVA_applied":"0.43","presumed_ST_base":"6805.180000000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4758.867132867132867132867132867132867133","retailer_PC_revenue_base":"6562.446621269495865255836509878910166370","retailer_PC_credit_base":"4138.145332927941623593797506840985101855","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"620.7217999391912435390696260261477652782","PIS":"68.27939799331103678929765886287625418061","COFINS":"314.4990453025235633931286105199148677410","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"108.2803692509466817767213024130020177451","COFINS":"498.7459432164816857594435747507971726441","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"68.27939799331103678929765886287625418061","COFINS":"314.4990453025235633931286105199148677410","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"40.00097125763564498742364355012576356449","COFINS":"184.2468979139581223663149642308823049031","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P013","P014","S002","EP007","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative alternative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Selected alternative: domestic_nonZFM. Compare the full scenario, not just a tax label."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-ALT-domestic_nonZFM","product_id":"BR-T001","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"8118.619140952215486376977060206873871472","reference_price_brl":"8299","savings_vs_reference_brl":"180.380859047784513623022939793126128528","fixed_residual_brl":"5334.698508862876254180602006688963210703","modeled_net_tax_total_brl":"2783.920632089339232196375053517910660768","modeled_net_tax_components_brl":{"II":"0","IPI":"743.4603440038222646918299092212135690397","ICMS":"1467.144642857142857142857142857142857143","PIS":"0.000000000000000000000000000000000000","COFINS":"573.3156452283741103616880014395542345855"},"modeled_tax_share_percent":"34.29056818353002739313308464121338497460","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"8118.62","fixed_residual_brl":"5334.70","modeled_net_tax_total_brl":"2783.92","modeled_tax_share_percent":"34.29","savings_vs_reference_brl":"180.38"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3755.366889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4956.402293358815097945532728141423793598","supplier_own_ICMS":"892.1524128045867176301958910654562828476","supplier_IPI":"743.4603440038222646918299092212135690397","supplier_PC_base":"4064.249880554228380315336837075967510750","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"308.8829909221213569039655996177735308170","IVA_applied":"0.43","presumed_ST_base":"8150.803571428571428571428571428571428572","ICMS_ST":"574.9922300525561395126612517916865742954","retailer_acquisition_cash":"6274.854867415193502150023889154323936933","retailer_PC_revenue_base":"7543.626910899659346864315808415187297177","retailer_PC_credit_base":"4064.249880554228380315336837075967510750","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"743.4603440038222646918299092212135690397","PIS":"0.000000000000000000000000000000000000","COFINS":"308.8829909221213569039655996177735308170","ICMS":"1467.144642857142857142857142857142857143"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"573.3156452283741103616880014395542345855","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"308.8829909221213569039655996177735308170","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"264.4326543062527534577224018217807037685","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P013","P014","S002","EP007","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative alternative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Selected alternative: domestic_nonZFM. Compare the full scenario, not just a tax label."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-ALT-domestic_nonZFM","product_id":"BR-T001","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"7526.845373457978658706339271341838455520","reference_price_brl":"8299","savings_vs_reference_brl":"772.154626542021341293660728658161544480","fixed_residual_brl":"5334.698508862876254180602006688963210703","modeled_net_tax_total_brl":"2192.146864595102404525737264652875244817","modeled_net_tax_components_brl":{"II":"0","IPI":"698.4823160747654017033562136455529616600","ICMS":"1378.385002541942043721403152008134214540","PIS":"115.2795459783949591009778989991880686170","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"29.12437755563972272982481452353533069157","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7526.85","fixed_residual_brl":"5334.70","modeled_net_tax_total_brl":"2192.15","modeled_tax_share_percent":"29.12","savings_vs_reference_brl":"772.15"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3755.366889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4656.548773831769344689041424303686411067","supplier_own_ICMS":"838.1787792897184820440274563746635539921","supplier_IPI":"698.4823160747654017033562136455529616600","supplier_PC_base":"3818.369994542050862645013967929022857075","supplier_PIS_debit":"63.00310490994383923364273047082887714174","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"7657.694458566344687341128622267412303000","ICMS_ST":"540.2062232522235616773756956334706605479","retailer_acquisition_cash":"5895.237313158758308069773333582710033275","retailer_PC_revenue_base":"6986.639150205755097028963575708367794972","retailer_PC_credit_base":"3818.369994542050862645013967929022857075","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"698.4823160747654017033562136455529616600","PIS":"63.00310490994383923364273047082887714174","COFINS":"0.000000000000000000000000000000000000","ICMS":"1378.385002541942043721403152008134214540"},"retailer_debits":{"PIS":"115.2795459783949591009778989991880686170","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"63.00310490994383923364273047082887714174","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"52.27644106845111986733516852835919147526","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P013","P014","S002","EP007","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative alternative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Selected alternative: domestic_nonZFM. Compare the full scenario, not just a tax label."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-ALT-domestic_nonZFM","product_id":"BR-T001","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"5878.455657149174935736200558334945686725","reference_price_brl":"8299","savings_vs_reference_brl":"2420.544342850825064263799441665054313275","fixed_residual_brl":"5334.698508862876254180602006688963210703","modeled_net_tax_total_brl":"543.7571482862986815555985516459824760221","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"96.99451834296138643964730921252660383099","COFINS":"446.7626299433372951159512424334558721911"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000001","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5878.46","fixed_residual_brl":"5334.70","modeled_net_tax_total_brl":"543.76","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"2420.54"},"effective_rates":{"ICMS":"0","ICMS_OWN":"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","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3755.366889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4138.145332927941623593797506840985101855","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"4138.145332927941623593797506840985101855","supplier_PIS_debit":"68.27939799331103678929765886287625418061","supplier_COFINS_debit":"314.4990453025235633931286105199148677410","IVA_applied":"0.43","presumed_ST_base":"5917.547826086956521739130434782608695653","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4138.145332927941623593797506840985101855","retailer_PC_revenue_base":"5878.455657149174935736200558334945686725","retailer_PC_credit_base":"4138.145332927941623593797506840985101855","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"68.27939799331103678929765886287625418061","COFINS":"314.4990453025235633931286105199148677410","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"96.99451834296138643964730921252660383096","COFINS":"446.7626299433372951159512424334558721911","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"68.27939799331103678929765886287625418061","COFINS":"314.4990453025235633931286105199148677410","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"28.71512034965034965034965034965034965035","COFINS":"132.2635846408137317228226319135410044501","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P013","P014","S002","EP007","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative alternative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Selected alternative: domestic_nonZFM. Compare the full scenario, not just a tax label."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-ALT-domestic_nonZFM","product_id":"BR-T001","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"7122.641686496733080584012261030894571268","reference_price_brl":"8299","savings_vs_reference_brl":"1176.358313503266919415987738969105428732","fixed_residual_brl":"5334.698508862876254180602006688963210703","modeled_net_tax_total_brl":"1787.943177633856826403410254341931360565","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1275.777950310559006211180124223602484472","PIS":"0.000000000000000000000000000000000000","COFINS":"512.1652273232978201922301301183288760929"},"modeled_tax_share_percent":"25.10224796262712992527215354087664442336","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7122.64","fixed_residual_brl":"5334.70","modeled_net_tax_total_brl":"1787.94","modeled_tax_share_percent":"25.10","savings_vs_reference_brl":"1176.36"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3755.366889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4956.402293358815097945532728141423793598","supplier_own_ICMS":"892.1524128045867176301958910654562828476","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"4064.249880554228380315336837075967510750","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"308.8829909221213569039655996177735308170","IVA_applied":"0.43","presumed_ST_base":"7087.655279503105590062111801242236024845","ICMS_ST":"383.6255375059722885809842331581462016244","retailer_acquisition_cash":"5340.027830864787386526516961299569995222","retailer_PC_revenue_base":"6739.016148990760792003028027872748369644","retailer_PC_credit_base":"4064.249880554228380315336837075967510750","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"308.8829909221213569039655996177735308170","ICMS":"1275.777950310559006211180124223602484472"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"512.1652273232978201922301301183288760929","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"308.8829909221213569039655996177735308170","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"203.2822364011764632882645305005553452759","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P013","P014","S002","EP007","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative alternative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Selected alternative: domestic_nonZFM. Compare the full scenario, not just a tax label."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-ALT-domestic_nonZFM","product_id":"BR-T001","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"6636.855398889794744151966339096851911536","reference_price_brl":"8299","savings_vs_reference_brl":"1662.144601110205255848033660903148088464","fixed_residual_brl":"5334.698508862876254180602006688963210703","modeled_net_tax_total_brl":"1302.156890026918489971364332407888700834","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1198.595654384297429322959262615768882209","PIS":"103.5612356426210606484050697921198186248","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.62008830634974722442325137759398083845","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6636.86","fixed_residual_brl":"5334.70","modeled_net_tax_total_brl":"1302.16","modeled_tax_share_percent":"19.62","savings_vs_reference_brl":"1662.14"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3755.366889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4656.548773831769344689041424303686411067","supplier_own_ICMS":"838.1787792897184820440274563746635539921","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3818.369994542050862645013967929022857075","supplier_PIS_debit":"63.00310490994383923364273047082887714174","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"6658.864746579430162905329236754271567826","ICMS_ST":"360.4168750945789472789318062411053282169","retailer_acquisition_cash":"5016.965648926348291967973230544791739284","retailer_PC_revenue_base":"6276.438523795215796873034532855746583319","retailer_PC_credit_base":"3818.369994542050862645013967929022857075","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"63.00310490994383923364273047082887714174","COFINS":"0.000000000000000000000000000000000000","ICMS":"1198.595654384297429322959262615768882209"},"retailer_debits":{"PIS":"103.5612356426210606484050697921198186248","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"63.00310490994383923364273047082887714174","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"40.55813073267722141476233932129094148306","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P013","P014","S002","EP007","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative alternative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Selected alternative: domestic_nonZFM. Compare the full scenario, not just a tax label."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-ALT-domestic_nonZFM","product_id":"BR-T001","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"6433.264059465379341155738671266621577181","reference_price_brl":"8299","savings_vs_reference_brl":"1865.735940534620658844261328733378422819","fixed_residual_brl":"5334.698508862876254180602006688963210703","modeled_net_tax_total_brl":"1098.565550602503086975136664577658366478","modeled_net_tax_components_brl":{"II":"0","IPI":"609.6374820831342570473005255613951266125","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"488.9280685193688299278361390162632398658"},"modeled_tax_share_percent":"17.07633233220333081424917801246761552725","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6433.26","fixed_residual_brl":"5334.70","modeled_net_tax_total_brl":"1098.57","modeled_tax_share_percent":"17.08","savings_vs_reference_brl":"1865.74"},"effective_rates":{"ICMS":"0","ICMS_OWN":"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","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3755.366889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4064.24988055422838031533683707596751075","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"609.6374820831342570473005255613951266125","supplier_PC_base":"4064.24988055422838031533683707596751075","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"308.8829909221213569039655996177735308170","IVA_applied":"0.43","presumed_ST_base":"6683.658928571428571428571428571428571428","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4673.887362637362637362637362637362637362","retailer_PC_revenue_base":"6433.264059465379341155738671266621577181","retailer_PC_credit_base":"4064.24988055422838031533683707596751075","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"609.6374820831342570473005255613951266125","PIS":"0.00000000000000000000000000000000000","COFINS":"308.8829909221213569039655996177735308170","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"488.9280685193688299278361390162632398658","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"308.8829909221213569039655996177735308170","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"180.0450775972474730238705393984897090488","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P013","P014","S002","EP007","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative alternative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Selected alternative: domestic_nonZFM. Compare the full scenario, not just a tax label."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-ALT-domestic_nonZFM","product_id":"BR-T001","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"6006.562285759210862813781496571750522892","reference_price_brl":"8299","savings_vs_reference_brl":"2292.437714240789137186218503428249477108","fixed_residual_brl":"5334.698508862876254180602006688963210703","modeled_net_tax_total_brl":"671.8637768963346086331794898827873121890","modeled_net_tax_components_brl":{"II":"0","IPI":"572.7554991813076293967520951893534285612","ICMS":"0.000000000000000000000000000000000000","PIS":"99.10827771502697923642739469343388362776","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.18549587822035060885317698839341712292","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6006.56","fixed_residual_brl":"5334.70","modeled_net_tax_total_brl":"671.86","modeled_tax_share_percent":"11.19","savings_vs_reference_brl":"2292.44"},"effective_rates":{"ICMS":"0","ICMS_OWN":"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","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3755.366889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3818.369994542050862645013967929022857075","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"572.7554991813076293967520951893534285612","supplier_PC_base":"3818.369994542050862645013967929022857075","supplier_PIS_debit":"63.00310490994383923364273047082887714174","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"6279.309456024402643619725470259278088459","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4391.125493723358492041766063118376285636","retailer_PC_revenue_base":"6006.562285759210862813781496571750522892","retailer_PC_credit_base":"3818.369994542050862645013967929022857075","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"572.7554991813076293967520951893534285612","PIS":"63.00310490994383923364273047082887714174","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"99.10827771502697923642739469343388362772","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"63.00310490994383923364273047082887714174","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"36.10517280508314000278466422260500648598","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P013","P014","S002","EP007","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative alternative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Selected alternative: domestic_nonZFM. Compare the full scenario, not just a tax label."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-ALT-domestic_nonZFM","product_id":"BR-T001","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"7377.297516722408026755852842809364548496","reference_price_brl":"8299","savings_vs_reference_brl":"921.702483277591973244147157190635451504","fixed_residual_brl":"5334.698508862876254180602006688963210703","modeled_net_tax_total_brl":"2042.599007859531772575250836120401337793","modeled_net_tax_components_brl":{"II":"0","IPI":"686.9573578595317725752508361204013377926","ICMS":"1355.641650000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"27.68763226953356471683738254465419453145","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7377.30","fixed_residual_brl":"5334.70","modeled_net_tax_total_brl":"2042.60","modeled_tax_share_percent":"27.69","savings_vs_reference_brl":"921.70"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3755.366889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4579.715719063545150501672240802675585284","supplier_own_ICMS":"824.3488294314381270903010033444816053511","supplier_IPI":"686.9573578595317725752508361204013377926","supplier_PC_base":"3755.366889632107023411371237458193979933","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"7531.342500000000000000000000000000000000","ICMS_ST":"531.2928205685618729096989966555183946489","retailer_acquisition_cash":"5797.965897491638795986622073578595317726","retailer_PC_revenue_base":"6846.004696153846153846153846153846153847","retailer_PC_credit_base":"3755.366889632107023411371237458193979933","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"686.9573578595317725752508361204013377926","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"1355.641650000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P013","P014","S002","EP007","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative alternative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Selected alternative: domestic_nonZFM. Compare the full scenario, not just a tax label."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-ALT-domestic_nonZFM","product_id":"BR-T001","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"5773.483234700082526169482691221821656605","reference_price_brl":"8299","savings_vs_reference_brl":"2525.516765299917473830517308778178343395","fixed_residual_brl":"5334.698508862876254180602006688963210703","modeled_net_tax_total_brl":"438.7847258372062719888806845328584459020","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"438.7847258372062719888806845328584459020"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5773.48","fixed_residual_brl":"5334.70","modeled_net_tax_total_brl":"438.78","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"2525.52"},"effective_rates":{"ICMS":"0","ICMS_OWN":"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","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3755.366889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4064.24988055422838031533683707596751075","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"4064.24988055422838031533683707596751075","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"308.8829909221213569039655996177735308170","IVA_applied":"0.43","presumed_ST_base":"5811.877329192546583850931677018633540372","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4064.249880554228380315336837075967510750","retailer_PC_revenue_base":"5773.483234700082526169482691221821656605","retailer_PC_credit_base":"4064.24988055422838031533683707596751075","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"308.8829909221213569039655996177735308170","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"438.7847258372062719888806845328584459020","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"308.8829909221213569039655996177735308170","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"129.9017349150849150849150849150849150850","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P013","P014","S002","EP007","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative alternative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Selected alternative: domestic_nonZFM. Compare the full scenario, not just a tax label."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-ALT-domestic_nonZFM","product_id":"BR-T001","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"5424.197772102568636685919681432601129337","reference_price_brl":"8299","savings_vs_reference_brl":"2874.802227897431363314080318567398870663","fixed_residual_brl":"5334.698508862876254180602006688963210703","modeled_net_tax_total_brl":"89.49926323969238250531767474363791863406","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"89.49926323969238250531767474363791863406","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5424.20","fixed_residual_brl":"5334.70","modeled_net_tax_total_brl":"89.50","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"2874.80"},"effective_rates":{"ICMS":"0","ICMS_OWN":"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","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3755.366889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3818.369994542050862645013967929022857075","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3818.369994542050862645013967929022857075","supplier_PIS_debit":"63.00310490994383923364273047082887714174","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5460.269092195132733582369974138502685617","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3818.369994542050862645013967929022857075","retailer_PC_revenue_base":"5424.197772102568636685919681432601129337","retailer_PC_credit_base":"3818.369994542050862645013967929022857075","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"63.00310490994383923364273047082887714174","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"89.49926323969238250531767474363791863406","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"63.00310490994383923364273047082887714174","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"26.49615832974854327167494427280904149232","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000006"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P013","P014","S002","EP007","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative alternative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Selected alternative: domestic_nonZFM. Compare the full scenario, not just a tax label."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-ALT-domestic_nonZFM","product_id":"BR-T001","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"6513.517334949832775919732441471571906355","reference_price_brl":"8299","savings_vs_reference_brl":"1785.482665050167224080267558528428093645","fixed_residual_brl":"5334.698508862876254180602006688963210703","modeled_net_tax_total_brl":"1178.818826086956521739130434782608695652","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1178.818826086956521739130434782608695652","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.09803774930823616040867279138933792016","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6513.52","fixed_residual_brl":"5334.70","modeled_net_tax_total_brl":"1178.82","modeled_tax_share_percent":"18.10","savings_vs_reference_brl":"1785.48"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3755.366889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4579.715719063545150501672240802675585284","supplier_own_ICMS":"824.3488294314381270903010033444816053511","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3755.366889632107023411371237458193979933","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"6548.993478260869565217391304347826086956","ICMS_ST":"354.4699966555183946488294314381270903009","retailer_acquisition_cash":"4934.185715719063545150501672240802675585","retailer_PC_revenue_base":"6159.047338294314381270903010033444816054","retailer_PC_credit_base":"3755.366889632107023411371237458193979933","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"1178.818826086956521739130434782608695652"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P013","P014","S002","EP007","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative alternative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Selected alternative: domestic_nonZFM. Compare the full scenario, not just a tax label."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-ALT-domestic_nonZFM","product_id":"BR-T001","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"5898.003542307692307692307692307692307693","reference_price_brl":"8299","savings_vs_reference_brl":"2400.996457692307692307692307692307692307","fixed_residual_brl":"5334.698508862876254180602006688963210703","modeled_net_tax_total_brl":"563.3050334448160535117056856187290969900","modeled_net_tax_components_brl":{"II":"0","IPI":"563.3050334448160535117056856187290969900","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.550774756307005525049077429041555399787","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5898.00","fixed_residual_brl":"5334.70","modeled_net_tax_total_brl":"563.31","modeled_tax_share_percent":"9.55","savings_vs_reference_brl":"2401.00"},"effective_rates":{"ICMS":"0","ICMS_OWN":"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","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3755.366889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3755.366889632107023411371237458193979933","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"563.3050334448160535117056856187290969900","supplier_PC_base":"3755.366889632107023411371237458193979933","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"6175.700850000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4318.671923076923076923076923076923076923","retailer_PC_revenue_base":"5898.003542307692307692307692307692307693","retailer_PC_credit_base":"3755.366889632107023411371237458193979933","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"563.3050334448160535117056856187290969900","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P013","P014","S002","EP007","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative alternative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Selected alternative: domestic_nonZFM. Compare the full scenario, not just a tax label."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-ALT-domestic_nonZFM","product_id":"BR-T001","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"5334.698508862876254180602006688963210703","reference_price_brl":"8299","savings_vs_reference_brl":"2964.301491137123745819397993311036789297","fixed_residual_brl":"5334.698508862876254180602006688963210703","modeled_net_tax_total_brl":"0.000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"0","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5334.70","fixed_residual_brl":"5334.70","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"2964.30"},"effective_rates":{"ICMS":"0","ICMS_OWN":"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","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3755.366889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3755.366889632107023411371237458193979933","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3755.366889632107023411371237458193979933","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5370.174652173913043478260869565217391304","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3755.366889632107023411371237458193979933","retailer_PC_revenue_base":"5334.698508862876254180602006688963210703","retailer_PC_credit_base":"3755.366889632107023411371237458193979933","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P013","P014","S002","EP007","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative alternative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Selected alternative: domestic_nonZFM. Compare the full scenario, not just a tax label."]}]}