{"scenario":{"scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","ncm":"8517.13.00","state":"SP","date":"2026-09-12","mode":"educational","path":"technology_retail_st","origin_scenario":"Finished-product commercial import scenario; country of manufacture must be read from exact package/invoice.","imported":true,"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":"0.30","dealer_margin_fraction":"0","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"educational_ready":true,"actual_sale_verified":false,"confidence":"MEDIUM","warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."],"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":"0.16","IPI":"0.15"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","PIS_UP":"R-PIS-NC","COFINS_UP":"R-COFINS-NC","II":"R-II-TECH-REP16","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":"conditional_sourced_rate","COFINS_IMPORT":"conditional_sourced_rate","II":"representative_sourced_secondary","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,"calibrated":{"upstream_fixed_residual_brl":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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"}},"assumption_override":{"assumptionId":"A-CUSTOMS-35","parameter":"customs_fraction","value":"0.30","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-T001"},"sensitivity_fixture":{"product_id":"BR-T001","dimension":"customs_fraction","value":"0.30","status":"feasible","result":{"price_brl":"8299.00","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"3362.65","modeled_tax_share_percent":"40.52","savings_vs_reference_brl":"0.00"}},"baseline_warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs value35% of baseline price is a transparent modeling convention, not an observed category average."],"toggle_cases":[{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"3362.653491137123745819397993311036789298","modeled_net_tax_components_brl":{"II":"398.3520","IPI":"756.9778048038917604134995439343265430222","ICMS":"1493.820000000000000000000000000000000000","PIS":"127.2736305351170568561872909698996655518","COFINS":"586.2300557981149285497111584068105807236"},"modeled_tax_share_percent":"40.51877926421404682274247491638795986623","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"8299.00","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"3362.65","modeled_tax_share_percent":"40.52","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":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3613.799550","import_ICMS_gross_base":"4407.072621951219512195121951219512195122","import_payments":{"II":"398.3520","IPI":"433.207800","PIS":"52.28370","COFINS":"240.256050","ICMS":"793.2730719512195121951219512195121951220"},"eligible_import_credits":{"IPI":"433.207800","PIS":"52.28370","COFINS":"240.256050","ICMS":"793.2730719512195121951219512195121951220"},"supplier_net_remittance_or_credit":{"IPI":"323.7700048038917604134995439343265430222","PIS":"15.99569799331103678929765886287625418059","COFINS":"74.2429953025235633931286105199148677409","ICMS":"700.5469280487804878048780487804878048780"},"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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["II"],"price_brl":"7603.284447695662531381136501071997947629","reference_price_brl":"8299","savings_vs_reference_brl":"695.715552304337468618863498928002052371","fixed_residual_brl":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"2666.937938832786277200534494383034736926","modeled_net_tax_components_brl":{"II":"0.00","IPI":"676.6810904317893617035620313360600644896","ICMS":"1335.362463858093126385809312638580931264","PIS":"116.8189983238693245441534268296053700469","COFINS":"538.0753862190344645670097235787883711252"},"modeled_tax_share_percent":"35.07613002221768362018820258801131715916","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7603.28","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"2666.94","modeled_tax_share_percent":"35.08","savings_vs_reference_brl":"695.72"},"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":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"4511.207269545262411357080208907067096597","supplier_own_ICMS":"812.0173085181472340442744376032720773875","supplier_IPI":"676.6810904317893617035620313360600644896","supplier_PC_base":"3699.189961027115177312805771303795019210","supplier_PIS_debit":"61.03663435694740042566129522651261781696","supplier_COFINS_debit":"281.1384370380607534757732386190884214600","IVA_applied":"0.43","presumed_ST_base":"7418.680354767184035476718403547671840354","ICMS_ST":"523.3451553399458923415348750353088538765","retailer_acquisition_cash":"5711.233515316997665402177115278436014964","retailer_PC_revenue_base":"7079.939292355716639039601626036689093752","retailer_PC_credit_base":"3699.189961027115177312805771303795019210","import_ICMS_base_before_grossup":"3155.694750","import_ICMS_gross_base":"3848.408231707317073170731707317073170732","import_payments":{"II":"0.00","IPI":"373.4550","PIS":"52.28370","COFINS":"240.256050","ICMS":"692.7134817073170731707317073170731707317"},"eligible_import_credits":{"IPI":"373.4550","PIS":"52.28370","COFINS":"240.256050","ICMS":"692.7134817073170731707317073170731707317"},"supplier_net_remittance_or_credit":{"IPI":"303.2260904317893617035620313360600644896","PIS":"8.75293435694740042566129522651261781696","COFINS":"40.8823870380607534757732386190884214600","ICMS":"642.6489821507760532150776053215077605323"},"retailer_debits":{"PIS":"116.8189983238693245441534268296053700469","COFINS":"538.0753862190344645670097235787883711252","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"61.03663435694740042566129522651261781696","COFINS":"281.1384370380607534757732386190884214600","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"55.78236396692192411849213160309275222994","COFINS":"256.9369491809737110912364849596999496652","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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"2333.672082082649653616236440526774698532","modeled_net_tax_components_brl":{"II":"398.3520","IPI":"0.000000000000000000000000000000000000","ICMS":"1298.973913043478260869565217391304347826","PIS":"113.5103977205008430304872992620028193151","COFINS":"522.8357713186705497161839238734675313907"},"modeled_tax_share_percent":"32.09994655294459628842857051887616443760","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7270.02","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"2333.67","modeled_tax_share_percent":"32.10","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":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3180.591750","import_ICMS_gross_base":"3878.770426829268292682926829268292682927","import_payments":{"II":"398.3520","IPI":"0.0000","PIS":"52.28370","COFINS":"240.256050","ICMS":"698.1786768292682926829268292682926829268"},"eligible_import_credits":{"IPI":"0.0000","PIS":"52.28370","COFINS":"240.256050","ICMS":"698.1786768292682926829268292682926829268"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"15.99569799331103678929765886287625418059","COFINS":"74.2429953025235633931286105199148677409","ICMS":"600.7952362142099681866383881230116648992"},"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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"1626.100112406619611075234503189946955667","modeled_net_tax_components_brl":{"II":"398.3520","IPI":"620.7217999391912435390696260261477652782","ICMS":"0.000000000000000000000000000000000000","PIS":"108.2803692509466817767213024130020177451","COFINS":"498.7459432164816857594435747507971726441"},"modeled_tax_share_percent":"24.77886992842393408872818845497752137961","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6562.45","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"1626.10","modeled_tax_share_percent":"24.78","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":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3613.799550","import_ICMS_gross_base":"3613.799550","import_payments":{"II":"398.3520","IPI":"433.207800","PIS":"52.28370","COFINS":"240.256050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"433.207800","PIS":"52.28370","COFINS":"240.256050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"187.5139999391912435390696260261477652782","PIS":"15.99569799331103678929765886287625418061","COFINS":"74.2429953025235633931286105199148677410","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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"3182.272632089339232196375053517910660768","modeled_net_tax_components_brl":{"II":"398.3520","IPI":"743.4603440038222646918299092212135690397","ICMS":"1467.144642857142857142857142857142857143","PIS":"0.000000000000000000000000000000000000","COFINS":"573.3156452283741103616880014395542345855"},"modeled_tax_share_percent":"39.19721539882578205214605970989443138436","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"8118.62","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"3182.27","modeled_tax_share_percent":"39.20","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":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3561.515850","import_ICMS_gross_base":"4343.312012195121951219512195121951219512","import_payments":{"II":"398.3520","IPI":"433.207800","PIS":"0.00","COFINS":"240.256050","ICMS":"781.7961621951219512195121951219512195122"},"eligible_import_credits":{"IPI":"433.207800","PIS":"0.00","COFINS":"240.256050","ICMS":"781.7961621951219512195121951219512195122"},"supplier_net_remittance_or_credit":{"IPI":"310.2525440038222646918299092212135690397","PIS":"0.000000000000000000000000000000000000","COFINS":"68.6269409221213569039655996177735308170","ICMS":"685.3484806620209059233449477351916376308"},"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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"2590.498864595102404525737264652875244817","modeled_net_tax_components_brl":{"II":"398.3520","IPI":"698.4823160747654017033562136455529616600","ICMS":"1378.385002541942043721403152008134214540","PIS":"115.2795459783949591009778989991880686170","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"34.41679396962258856721083160909047227349","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7526.85","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"2590.50","modeled_tax_share_percent":"34.42","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":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3373.543500","import_ICMS_gross_base":"4114.077439024390243902439024390243902439","import_payments":{"II":"398.3520","IPI":"433.207800","PIS":"52.28370","COFINS":"0.00","ICMS":"740.5339390243902439024390243902439024390"},"eligible_import_credits":{"IPI":"433.207800","PIS":"52.28370","COFINS":"0.00","ICMS":"740.5339390243902439024390243902439024390"},"supplier_net_remittance_or_credit":{"IPI":"265.2745160747654017033562136455529616600","PIS":"10.71940490994383923364273047082887714174","COFINS":"0.000000000000000000000000000000000000","ICMS":"637.8510635175517998189641276178903121010"},"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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["II","IPI"],"price_brl":"6683.452640878807154413006541824762682633","reference_price_brl":"8299","savings_vs_reference_brl":"1615.547359121192845586993458175237317367","fixed_residual_brl":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"1747.106132015930900232404535135799471929","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1161.184751180950544683312445772679070664","PIS":"104.5157057705640634222704808053133688744","COFINS":"481.4056750644162921268216085578070323911"},"modeled_tax_share_percent":"26.14077223095582410901854241146727490429","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6683.45","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"1747.11","modeled_tax_share_percent":"26.14","savings_vs_reference_brl":"1615.55"},"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":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"4511.207269545262411357080208907067096597","supplier_own_ICMS":"812.0173085181472340442744376032720773875","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3699.189961027115177312805771303795019210","supplier_PIS_debit":"61.03663435694740042566129522651261781696","supplier_COFINS_debit":"281.1384370380607534757732386190884214600","IVA_applied":"0.43","presumed_ST_base":"6451.026395449725248240624698737105948134","ICMS_ST":"349.1674426628033106390380081694069932765","retailer_acquisition_cash":"4860.374712208065721996118217076474089874","retailer_PC_revenue_base":"6334.285198216003843773968533655355689356","retailer_PC_credit_base":"3699.189961027115177312805771303795019210","import_ICMS_base_before_grossup":"2782.239750","import_ICMS_gross_base":"3392.975304878048780487804878048780487805","import_payments":{"II":"0.00","IPI":"0.00","PIS":"52.28370","COFINS":"240.256050","ICMS":"610.7355548780487804878048780487804878049"},"eligible_import_credits":{"IPI":"0.00","PIS":"52.28370","COFINS":"240.256050","ICMS":"610.7355548780487804878048780487804878049"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"8.75293435694740042566129522651261781696","COFINS":"40.8823870380607534757732386190884214600","ICMS":"550.4491963029017641955075677238985828591"},"retailer_debits":{"PIS":"104.5157057705640634222704808053133688744","COFINS":"481.4056750644162921268216085578070323911","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"61.03663435694740042566129522651261781696","COFINS":"281.1384370380607534757732386190884214600","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"43.47907141361666299660918557880075105744","COFINS":"200.2672380263555386510483699387186109311","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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","II"],"price_brl":"6050.936642442912981573027958550448995686","reference_price_brl":"8299","savings_vs_reference_brl":"2248.063357557087018426972041449551004314","fixed_residual_brl":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"1114.590133580036727392425951861485784982","modeled_net_tax_components_brl":{"II":"0.00","IPI":"554.8784941540672765969208656955692528815","ICMS":"0.000000000000000000000000000000000000","PIS":"99.84045460030806419595496131608240842884","COFINS":"459.8711848256613865995501248498341236721"},"modeled_tax_share_percent":"18.42012566719008127387323177134540032325","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6050.94","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"1114.59","modeled_tax_share_percent":"18.42","savings_vs_reference_brl":"2248.06"},"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":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3699.189961027115177312805771303795019210","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"554.8784941540672765969208656955692528815","supplier_PC_base":"3699.189961027115177312805771303795019210","supplier_PIS_debit":"61.03663435694740042566129522651261781696","supplier_COFINS_debit":"281.1384370380607534757732386190884214600","IVA_applied":"0.43","presumed_ST_base":"6083.317890909090909090909090909090909092","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4254.068455181182453909726636999364272092","retailer_PC_revenue_base":"6050.936642442912981573027958550448995686","retailer_PC_credit_base":"3699.189961027115177312805771303795019210","import_ICMS_base_before_grossup":"3155.694750","import_ICMS_gross_base":"3155.694750","import_payments":{"II":"0.00","IPI":"373.4550","PIS":"52.28370","COFINS":"240.256050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"373.4550","PIS":"52.28370","COFINS":"240.256050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"181.4234941540672765969208656955692528815","PIS":"8.75293435694740042566129522651261781696","COFINS":"40.8823870380607534757732386190884214600","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"99.84045460030806419595496131608240842882","COFINS":"459.8711848256613865995501248498341236721","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"61.03663435694740042566129522651261781696","COFINS":"281.1384370380607534757732386190884214600","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"38.80382024336066377029366608956979061186","COFINS":"178.7327477876006331237768862307457022121","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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["II","PIS"],"price_brl":"7438.741056604507445289145031608294750242","reference_price_brl":"8299","savings_vs_reference_brl":"860.258943395492554710854968391705249758","fixed_residual_brl":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"2502.394547741631191108543024919331539540","modeled_net_tax_components_brl":{"II":"0.00","IPI":"664.5974995312216945302841379193447061952","ICMS":"1311.516705574912891986062717770034843205","PIS":"0.000000000000000000000000000000000000","COFINS":"526.2803426354966045921961692299519901398"},"modeled_tax_share_percent":"33.64002764311674837533927706579332302650","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7438.74","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"2502.39","modeled_tax_share_percent":"33.64","savings_vs_reference_brl":"860.26"},"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":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"4430.649996874811296868560919462298041301","supplier_own_ICMS":"797.5169994374660334363409655032136474342","supplier_IPI":"664.5974995312216945302841379193447061952","supplier_PC_base":"3633.132997437345263432219953959084393867","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"276.1181078052382400208487165008904139339","IVA_applied":"0.43","presumed_ST_base":"7286.203919860627177700348432055749128919","ICMS_ST":"513.9997061374468585497217522668211957708","retailer_acquisition_cash":"5609.247202543479849948566809648463943267","retailer_PC_revenue_base":"6924.741350467060586739423279341473554471","retailer_PC_credit_base":"3633.132997437345263432219953959084393867","import_ICMS_base_before_grossup":"3103.411050","import_ICMS_gross_base":"3784.647621951219512195121951219512195122","import_payments":{"II":"0.00","IPI":"373.4550","PIS":"0.00","COFINS":"240.256050","ICMS":"681.2365719512195121951219512195121951220"},"eligible_import_credits":{"IPI":"373.4550","PIS":"0.00","COFINS":"240.256050","ICMS":"681.2365719512195121951219512195121951220"},"supplier_net_remittance_or_credit":{"IPI":"291.1424995312216945302841379193447061952","PIS":"0.000000000000000000000000000000000000","COFINS":"35.8620578052382400208487165008904139339","ICMS":"630.2801336236933797909407665505226480830"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"526.2803426354966045921961692299519901398","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"276.1181078052382400208487165008904139339","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"250.1622348302583645713474527290615762059","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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","II"],"price_brl":"6898.771134460784581716551374652298838742","reference_price_brl":"8299","savings_vs_reference_brl":"1400.228865539215418283448625347701161258","fixed_residual_brl":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"1962.424625597908327535949367963335628039","modeled_net_tax_components_brl":{"II":"0.00","IPI":"624.3905333674111293807651687213772328667","ICMS":"1232.172278547249122720001983954765831339","PIS":"105.8618136832480754351822152871925638329","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"28.44600273511310736022859448442376232550","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6898.77","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"1962.42","modeled_tax_share_percent":"28.45","savings_vs_reference_brl":"1400.23"},"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":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"4162.603555782740862538434458142514885778","supplier_own_ICMS":"749.2686400408933552569182024656526794400","supplier_IPI":"624.3905333674111293807651687213772328667","supplier_PC_base":"3413.334915741847507281516255676862206338","supplier_PIS_debit":"56.32002610974048387014501821866822640458","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"6845.401547484717348444455466415365729662","ICMS_ST":"482.9036385063557674630837814891131518990","retailer_acquisition_cash":"5269.897727656507759382283408353005270544","retailer_PC_revenue_base":"6415.867495954428814253467593163185686843","retailer_PC_credit_base":"3413.334915741847507281516255676862206338","import_ICMS_base_before_grossup":"2915.43870","import_ICMS_gross_base":"3555.413048780487804878048780487804878049","import_payments":{"II":"0.00","IPI":"373.4550","PIS":"52.28370","COFINS":"0.00","ICMS":"639.9743487804878048780487804878048780488"},"eligible_import_credits":{"IPI":"373.4550","PIS":"52.28370","COFINS":"0.00","ICMS":"639.9743487804878048780487804878048780488"},"supplier_net_remittance_or_credit":{"IPI":"250.9355333674111293807651687213772328667","PIS":"4.03632610974048387014501821866822640458","COFINS":"0.000000000000000000000000000000000000","ICMS":"592.1979297667613178419532034669609532902"},"retailer_debits":{"PIS":"105.8618136832480754351822152871925638329","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"56.32002610974048387014501821866822640458","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"49.54178757350759156503719706852433742832","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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"942.1091482862986815555985516459824760221","modeled_net_tax_components_brl":{"II":"398.3520","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"96.99451834296138643964730921252660383099","COFINS":"446.7626299433372951159512424334558721911"},"modeled_tax_share_percent":"16.02647367324338055737006365996820513541","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5878.46","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"942.11","modeled_tax_share_percent":"16.03","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":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3180.591750","import_ICMS_gross_base":"3180.591750","import_payments":{"II":"398.3520","IPI":"0.0000","PIS":"52.28370","COFINS":"240.256050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"52.28370","COFINS":"240.256050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"15.99569799331103678929765886287625418061","COFINS":"74.2429953025235633931286105199148677410","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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"2186.295177633856826403410254341931360565","modeled_net_tax_components_brl":{"II":"398.3520","IPI":"0.000000000000000000000000000000000000","ICMS":"1275.777950310559006211180124223602484472","PIS":"0.000000000000000000000000000000000000","COFINS":"512.1652273232978201922301301183288760929"},"modeled_tax_share_percent":"30.69500437988738361984475325821056047647","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7122.64","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"2186.30","modeled_tax_share_percent":"30.70","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":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3128.308050","import_ICMS_gross_base":"3815.009817073170731707317073170731707317","import_payments":{"II":"398.3520","IPI":"0.0000","PIS":"0.00","COFINS":"240.256050","ICMS":"686.7017670731707317073170731707317073171"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"240.256050","ICMS":"686.7017670731707317073170731707317073171"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"68.6269409221213569039655996177735308170","ICMS":"589.0761832373882745038630510528707771549"},"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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"1700.508890026918489971364332407888700834","modeled_net_tax_components_brl":{"II":"398.3520","IPI":"0.000000000000000000000000000000000000","ICMS":"1198.595654384297429322959262615768882209","PIS":"103.5612356426210606484050697921198186248","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.62220792562962256230587518611913141404","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6636.86","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"1700.51","modeled_tax_share_percent":"25.62","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":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"2940.33570","import_ICMS_gross_base":"3585.775243902439024390243902439024390244","import_payments":{"II":"398.3520","IPI":"0.0000","PIS":"52.28370","COFINS":"0.00","ICMS":"645.4395439024390243902439024390243902439"},"eligible_import_credits":{"IPI":"0.0000","PIS":"52.28370","COFINS":"0.00","ICMS":"645.4395439024390243902439024390243902439"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"10.71940490994383923364273047082887714174","COFINS":"0.000000000000000000000000000000000000","ICMS":"553.1561104818584049327153601767444919651"},"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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"1496.917550602503086975136664577658366478","modeled_net_tax_components_brl":{"II":"398.3520","IPI":"609.6374820831342570473005255613951266125","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"488.9280685193688299278361390162632398658"},"modeled_tax_share_percent":"23.26839900812187017634823114966791813753","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6433.26","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"1496.92","modeled_tax_share_percent":"23.27","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":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3561.515850","import_ICMS_gross_base":"3561.515850","import_payments":{"II":"398.3520","IPI":"433.207800","PIS":"0.00","COFINS":"240.256050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"433.207800","PIS":"0.00","COFINS":"240.256050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"176.4296820831342570473005255613951266125","PIS":"0.00000000000000000000000000000000000","COFINS":"68.6269409221213569039655996177735308170","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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"1070.215776896334608633179489882787312189","modeled_net_tax_components_brl":{"II":"398.3520","IPI":"572.7554991813076293967520951893534285612","ICMS":"0.000000000000000000000000000000000000","PIS":"99.10827771502697923642739469343388362776","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.81744242349203659807611332745007414318","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6006.56","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"1070.22","modeled_tax_share_percent":"17.82","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":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3373.543500","import_ICMS_gross_base":"3373.543500","import_payments":{"II":"398.3520","IPI":"433.207800","PIS":"52.28370","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"433.207800","PIS":"52.28370","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"139.5476991813076293967520951893534285612","PIS":"10.71940490994383923364273047082887714174","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":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"2440.951007859531772575250836120401337793","modeled_net_tax_components_brl":{"II":"398.3520","IPI":"686.9573578595317725752508361204013377926","ICMS":"1355.641650000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"33.08733316402833037049578148367617596433","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7377.30","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"2440.95","modeled_tax_share_percent":"33.09","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":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3321.259800","import_ICMS_gross_base":"4050.316829268292682926829268292682926829","import_payments":{"II":"398.3520","IPI":"433.207800","PIS":"0.00","COFINS":"0.00","ICMS":"729.0570292682926829268292682926829268293"},"eligible_import_credits":{"IPI":"433.207800","PIS":"0.00","COFINS":"0.00","ICMS":"729.0570292682926829268292682926829268293"},"supplier_net_remittance_or_credit":{"IPI":"253.7495578595317725752508361204013377926","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"626.5846207317073170731707317073170731707"},"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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI"],"price_brl":"5439.500285248348489455208822797755604080","reference_price_brl":"8299","savings_vs_reference_brl":"2859.499714751651510544791177202244395920","fixed_residual_brl":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"503.1537763854722352746068161087923933774","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"89.75175470659775007601094557616296746734","COFINS":"413.4020216788744851985958705326294259101"},"modeled_tax_share_percent":"9.2500","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5439.50","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"503.15","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"2859.50"},"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":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3699.189961027115177312805771303795019210","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3699.189961027115177312805771303795019210","supplier_PIS_debit":"61.03663435694740042566129522651261781696","supplier_COFINS_debit":"281.1384370380607534757732386190884214600","IVA_applied":"0.43","presumed_ST_base":"5289.841644268774703557312252964426877470","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3699.189961027115177312805771303795019210","retailer_PC_revenue_base":"5439.500285248348489455208822797755604080","retailer_PC_credit_base":"3699.189961027115177312805771303795019210","import_ICMS_base_before_grossup":"2782.239750","import_ICMS_gross_base":"2782.239750","import_payments":{"II":"0.00","IPI":"0.00","PIS":"52.28370","COFINS":"240.256050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"52.28370","COFINS":"240.256050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"8.75293435694740042566129522651261781696","COFINS":"40.8823870380607534757732386190884214600","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"89.75175470659775007601094557616296746732","COFINS":"413.4020216788744851985958705326294259101","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"61.03663435694740042566129522651261781696","COFINS":"281.1384370380607534757732386190884214600","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"28.71512034965034965034965034965034965036","COFINS":"132.2635846408137317228226319135410044501","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["II","IPI","PIS"],"price_brl":"6548.412297096143173183841953036703143437","reference_price_brl":"8299","savings_vs_reference_brl":"1750.587702903856826816158046963296856563","fixed_residual_brl":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"1612.065788233266919003239946347739932734","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1140.449309195576427813967580669595515831","PIS":"0.000000000000000000000000000000000000","COFINS":"471.6164790376904911892723656781444169030"},"modeled_tax_share_percent":"24.61765867961808820702432364812732221616","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6548.41","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"1612.07","modeled_tax_share_percent":"24.62","savings_vs_reference_brl":"1750.59"},"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":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"4430.649996874811296868560919462298041301","supplier_own_ICMS":"797.5169994374660334363409655032136474342","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3633.132997437345263432219953959084393867","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"276.1181078052382400208487165008904139339","IVA_applied":"0.43","presumed_ST_base":"6335.829495530980154522042114831086199060","ICMS_ST":"342.9323097581103943776266151663818683968","retailer_acquisition_cash":"4773.582306632921691246187534628679909698","retailer_PC_revenue_base":"6205.479987338032778806215337870321275040","retailer_PC_credit_base":"3633.132997437345263432219953959084393867","import_ICMS_base_before_grossup":"2729.956050","import_ICMS_gross_base":"3329.214695121951219512195121951219512195","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"240.256050","ICMS":"599.2586451219512195121951219512195121951"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"240.256050","ICMS":"599.2586451219512195121951219512195121951"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"35.8620578052382400208487165008904139339","ICMS":"541.1906640736252083017724587183760036359"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"471.6164790376904911892723656781444169030","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"276.1181078052382400208487165008904139339","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"195.4983712324522511684236491772540029691","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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI"],"price_brl":"6103.187191784711351136194409322168517073","reference_price_brl":"8299","savings_vs_reference_brl":"2195.812808215288648863805590677831482927","fixed_residual_brl":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"1166.840682921835096955592402633205306370","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1071.454155258477498017393029525883331599","PIS":"95.38652766335759893819937310732197477112","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.11854652750089133194404392652605279492","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6103.19","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"1166.84","modeled_tax_share_percent":"19.12","savings_vs_reference_brl":"2195.81"},"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":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"4162.603555782740862538434458142514885778","supplier_own_ICMS":"749.2686400408933552569182024656526794400","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3413.334915741847507281516255676862206338","supplier_PIS_debit":"56.32002610974048387014501821866822640458","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5952.523084769319433429961275143796286663","ICMS_ST":"322.1855152175841427604748270602306521590","retailer_acquisition_cash":"4484.789071000325005298909285202745537937","retailer_PC_revenue_base":"5781.001676567127208375719582261937864914","retailer_PC_credit_base":"3413.334915741847507281516255676862206338","import_ICMS_base_before_grossup":"2541.98370","import_ICMS_gross_base":"3099.980121951219512195121951219512195122","import_payments":{"II":"0.00","IPI":"0.00","PIS":"52.28370","COFINS":"0.00","ICMS":"557.9964219512195121951219512195121951220"},"eligible_import_credits":{"IPI":"0.00","PIS":"52.28370","COFINS":"0.00","ICMS":"557.9964219512195121951219512195121951220"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"4.03632610974048387014501821866822640458","COFINS":"0.000000000000000000000000000000000000","ICMS":"513.4577333072579858222710783063711364770"},"retailer_debits":{"PIS":"95.38652766335759893819937310732197477108","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"56.32002610974048387014501821866822640458","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"39.06650155361711506805435488865374836650","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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","II","PIS"],"price_brl":"5932.160669349002211791596320111283408856","reference_price_brl":"8299","savings_vs_reference_brl":"2366.839330650997788208403679888716591144","fixed_residual_brl":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"995.8141604861259576109943134223201981531","modeled_net_tax_components_brl":{"II":"0.00","IPI":"544.9699496156017895148329930938626590800","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"450.8442108705241680961613203284575390731"},"modeled_tax_share_percent":"16.78670245112236684042690988622284349466","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5932.16","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"995.81","modeled_tax_share_percent":"16.79","savings_vs_reference_brl":"2366.84"},"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":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3633.132997437345263432219953959084393867","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"544.9699496156017895148329930938626590800","supplier_PC_base":"3633.132997437345263432219953959084393867","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"276.1181078052382400208487165008904139339","IVA_applied":"0.43","presumed_ST_base":"5974.687214285714285714285714285714285714","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4178.102947052947052947052947052947052947","retailer_PC_revenue_base":"5932.160669349002211791596320111283408856","retailer_PC_credit_base":"3633.132997437345263432219953959084393867","import_ICMS_base_before_grossup":"3103.411050","import_ICMS_gross_base":"3103.411050","import_payments":{"II":"0.00","IPI":"373.4550","PIS":"0.00","COFINS":"240.256050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"373.4550","PIS":"0.00","COFINS":"240.256050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"171.5149496156017895148329930938626590800","PIS":"0.000000000000000000000000000000000000","COFINS":"35.8620578052382400208487165008904139339","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"450.8442108705241680961613203284575390731","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"276.1181078052382400208487165008904139339","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"174.7261030652859280753126038275671251392","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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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","II"],"price_brl":"5539.752665199952598142175338119463692582","reference_price_brl":"8299","savings_vs_reference_brl":"2759.247334800047401857824661880536307418","fixed_residual_brl":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"603.4061563370763439615733314305004818783","modeled_net_tax_components_brl":{"II":"0.00","IPI":"512.0002373612771260922274383515293309507","ICMS":"0.000000000000000000000000000000000000","PIS":"91.40591897579921786934589307897115092762","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.89229416554280260056126388035844875069","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5539.75","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"603.41","modeled_tax_share_percent":"10.89","savings_vs_reference_brl":"2759.25"},"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":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3413.334915741847507281516255676862206338","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"512.0002373612771260922274383515293309507","supplier_PC_base":"3413.334915741847507281516255676862206338","supplier_PIS_debit":"56.32002610974048387014501821866822640458","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5613.229268937468225724453482460599898323","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3925.335153103124633373743694028391537289","retailer_PC_revenue_base":"5539.752665199952598142175338119463692582","retailer_PC_credit_base":"3413.334915741847507281516255676862206338","import_ICMS_base_before_grossup":"2915.43870","import_ICMS_gross_base":"2915.43870","import_payments":{"II":"0.00","IPI":"373.4550","PIS":"52.28370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"373.4550","PIS":"52.28370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"138.5452373612771260922274383515293309507","PIS":"4.03632610974048387014501821866822640458","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"91.40591897579921786934589307897115092760","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"56.32002610974048387014501821866822640458","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"35.08589286605873399920087486030292452302","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000007"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","II","PIS"],"price_brl":"6762.276034380944612121706501345949914349","reference_price_brl":"8299","savings_vs_reference_brl":"1536.723965619055387878293498654050085651","fixed_residual_brl":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"1825.929525518068357941104494656986703646","modeled_net_tax_components_brl":{"II":"0.00","IPI":"614.0880895668488457459825434374745085243","ICMS":"1211.841435951219512195121951219512195122","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"27.00170055517740840117440324622307649066","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6762.28","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"1825.93","modeled_tax_share_percent":"27.00","savings_vs_reference_brl":"1536.72"},"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":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"4093.920597112325638306550289583163390162","supplier_own_ICMS":"736.9057074802186148951790521249694102292","supplier_IPI":"614.0880895668488457459825434374745085243","supplier_PC_base":"3357.014889632107023411371237458193979933","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"6732.452421951219512195121951219512195121","ICMS_ST":"474.9357284710008972999428990945427848928","retailer_acquisition_cash":"5182.944415150175381352475732115180683579","retailer_PC_revenue_base":"6287.340305909943714821763602251407129456","retailer_PC_credit_base":"3357.014889632107023411371237458193979933","import_ICMS_base_before_grossup":"2863.1550","import_ICMS_gross_base":"3491.652439024390243902439024390243902439","import_payments":{"II":"0.00","IPI":"373.4550","PIS":"0.00","COFINS":"0.00","ICMS":"628.4974390243902439024390243902439024390"},"eligible_import_credits":{"IPI":"373.4550","PIS":"0.00","COFINS":"0.00","ICMS":"628.4974390243902439024390243902439024390"},"supplier_net_remittance_or_credit":{"IPI":"240.6330895668488457459825434374745085243","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"583.3439969268292682926829268292682926830"},"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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"837.1367258372062719888806845328584459020","modeled_net_tax_components_brl":{"II":"398.3520","IPI":"0.00000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"438.7847258372062719888806845328584459020"},"modeled_tax_share_percent":"14.49968228548416929477679209014944522878","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5773.48","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"837.14","modeled_tax_share_percent":"14.50","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":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3128.308050","import_ICMS_gross_base":"3128.308050","import_payments":{"II":"398.3520","IPI":"0.0000","PIS":"0.00","COFINS":"240.256050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"240.256050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"68.6269409221213569039655996177735308170","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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"487.8512632396923825053176747436379186341","modeled_net_tax_components_brl":{"II":"398.3520","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"89.49926323969238250531767474363791863406","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"8.993980008413074135728327944439371626088","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5424.20","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"487.85","modeled_tax_share_percent":"8.99","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":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"2940.33570","import_ICMS_gross_base":"2940.33570","import_payments":{"II":"398.3520","IPI":"0.0000","PIS":"52.28370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"52.28370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"10.71940490994383923364273047082887714174","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":"-0.0000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"1577.170826086956521739130434782608695652","modeled_net_tax_components_brl":{"II":"398.3520","IPI":"0.000000000000000000000000000000000000","ICMS":"1178.818826086956521739130434782608695652","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"24.21381175458411394464227388159253016499","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6513.52","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"1577.17","modeled_tax_share_percent":"24.21","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":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"2888.0520","import_ICMS_gross_base":"3522.014634146341463414634146341463414634","import_payments":{"II":"398.3520","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"633.9626341463414634146341463414634146341"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"633.9626341463414634146341463414634146341"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"544.8561919406150583244962884411452810179"},"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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"961.6570334448160535117056856187290969900","modeled_net_tax_components_brl":{"II":"398.3520","IPI":"563.3050334448160535117056856187290969900","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"16.30478901117362997912665117930538408162","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5898.00","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"961.66","modeled_tax_share_percent":"16.30","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":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3321.259800","import_ICMS_gross_base":"3321.259800","import_payments":{"II":"398.3520","IPI":"433.207800","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"433.207800","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"130.0972334448160535117056856187290969900","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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI","PIS"],"price_brl":"5342.366351583199409286365808104938539722","reference_price_brl":"8299","savings_vs_reference_brl":"2956.633648416800590713634191895061460278","fixed_residual_brl":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"406.0198427203231551057638014159753290189","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"406.0198427203231551057638014159753290189"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000001","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5342.37","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"406.02","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"2956.63"},"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":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3633.132997437345263432219953959084393867","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3633.132997437345263432219953959084393867","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"276.1181078052382400208487165008904139339","IVA_applied":"0.43","presumed_ST_base":"5195.380186335403726708074534161490683230","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3633.132997437345263432219953959084393867","retailer_PC_revenue_base":"5342.366351583199409286365808104938539722","retailer_PC_credit_base":"3633.132997437345263432219953959084393867","import_ICMS_base_before_grossup":"2729.956050","import_ICMS_gross_base":"2729.956050","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"240.256050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"240.256050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"35.8620578052382400208487165008904139339","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"406.0198427203231551057638014159753290189","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"276.1181078052382400208487165008904139339","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"129.9017349150849150849150849150849150850","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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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","II","IPI"],"price_brl":"5019.162693302365281322421969180440478600","reference_price_brl":"8299","savings_vs_reference_brl":"3279.837306697634718677578030819559521400","fixed_residual_brl":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"82.81618443948902714181996249147726789692","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"82.81618443948902714181996249147726789692","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":"5019.16","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"82.82","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"3279.84"},"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":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3413.334915741847507281516255676862206338","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3413.334915741847507281516255676862206338","supplier_PIS_debit":"56.32002610974048387014501821866822640458","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"4881.068929510841935412568245617912955063","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3413.334915741847507281516255676862206338","retailer_PC_revenue_base":"5019.162693302365281322421969180440478600","retailer_PC_credit_base":"3413.334915741847507281516255676862206338","import_ICMS_base_before_grossup":"2541.98370","import_ICMS_gross_base":"2541.98370","import_payments":{"II":"0.00","IPI":"0.00","PIS":"52.28370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"52.28370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"4.03632610974048387014501821866822640458","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"82.81618443948902714181996249147726789690","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"56.32002610974048387014501821866822640458","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":"0.00000000000000000000000000000000000008"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI","PIS"],"price_brl":"5990.121670559588873480708051227669467331","reference_price_brl":"8299","savings_vs_reference_brl":"2308.878329440411126519291948772330532669","fixed_residual_brl":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"1053.775161696712619300106044538706256628","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1053.775161696712619300106044538706256628","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.59188242996523979764526134675269407156","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5990.12","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"1053.78","modeled_tax_share_percent":"17.59","savings_vs_reference_brl":"2308.88"},"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":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"4093.920597112325638306550289583163390162","supplier_own_ICMS":"736.9057074802186148951790521249694102292","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3357.014889632107023411371237458193979933","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5854.306453870625662778366914103923647932","ICMS_ST":"316.8694542164940044049269924137368463988","retailer_acquisition_cash":"4410.790051328819642711477281996900236561","retailer_PC_revenue_base":"5673.252216343094869075781058813932620932","retailer_PC_credit_base":"3357.014889632107023411371237458193979933","import_ICMS_base_before_grossup":"2489.70","import_ICMS_gross_base":"3036.219512195121951219512195121951219512","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"546.5195121951219512195121951219512195122"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"546.5195121951219512195121951219512195122"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"507.2556495015906680805938494167550371158"},"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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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","II","PIS"],"price_brl":"5439.898742307692307692307692307692307693","reference_price_brl":"8299","savings_vs_reference_brl":"2859.101257692307692307692307692307692307","fixed_residual_brl":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"503.5522334448160535117056856187290969900","modeled_net_tax_components_brl":{"II":"0.00","IPI":"503.5522334448160535117056856187290969900","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.256647178531876838253583518226980262619","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5439.90","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"503.55","modeled_tax_share_percent":"9.26","savings_vs_reference_brl":"2859.10"},"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":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3357.014889632107023411371237458193979933","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"503.5522334448160535117056856187290969900","supplier_PC_base":"3357.014889632107023411371237458193979933","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5520.610986000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3860.567123076923076923076923076923076923","retailer_PC_revenue_base":"5439.898742307692307692307692307692307693","retailer_PC_credit_base":"3357.014889632107023411371237458193979933","import_ICMS_base_before_grossup":"2863.1550","import_ICMS_gross_base":"2863.1550","import_payments":{"II":"0.00","IPI":"373.4550","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"373.4550","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"130.0972334448160535117056856187290969900","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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"398.352000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"398.3520","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.467188620653862873135056374620611719458","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5334.70","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"398.35","modeled_tax_share_percent":"7.47","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":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"2888.0520","import_ICMS_gross_base":"2888.0520","import_payments":{"II":"398.3520","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001-CUSTOMS-0_30","product_id":"BR-T001","tax_profile_id":"T01","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","II","IPI","PIS"],"price_brl":"4936.346508862876254180602006688963210703","reference_price_brl":"8299","savings_vs_reference_brl":"3362.653491137123745819397993311036789297","fixed_residual_brl":"4936.346508862876254180602006688963210703","modeled_net_tax_total_brl":"0.000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0.00","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":"4936.35","fixed_residual_brl":"4936.35","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"3362.65"},"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":"3357.014889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2489.70","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":"3357.014889632107023411371237458193979933","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3357.014889632107023411371237458193979933","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"4800.531292173913043478260869565217391304","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3357.014889632107023411371237458193979933","retailer_PC_revenue_base":"4936.346508862876254180602006688963210703","retailer_PC_credit_base":"3357.014889632107023411371237458193979933","import_ICMS_base_before_grossup":"2489.70","import_ICMS_gross_base":"2489.70","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"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-CUSTOMS-35","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 scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}