{"scenario":{"scenario_id":"EDU-BR-T001","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":"0.35","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 value35% of baseline price is a transparent modeling convention, not an observed category average."],"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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","baseline_upstream_price_ex_IPI_ST_brl":"5046.518698692611736089996959562176953481","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8299","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"3429.045491137123745819397993311036789298","modeled_net_tax_components_brl":{"II":"464.7440","IPI":"756.9778048038917604134995439343265430222","ICMS":"1493.820000000000000000000000000000000000","PIS":"127.2736305351170568561872909698996655518","COFINS":"586.2300557981149285497111584068105807236"},"modeled_tax_share_percent":"41.31877926421404682274247491638795986623","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"8299.00","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"3429.05","modeled_tax_share_percent":"41.32","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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"4216.099475","import_ICMS_gross_base":"5141.584725609756097560975609756097560976","import_payments":{"II":"464.7440","IPI":"505.409100","PIS":"60.99765","COFINS":"280.298725","ICMS":"925.4852506097560975609756097560975609756"},"eligible_import_credits":{"IPI":"505.409100","PIS":"60.99765","COFINS":"280.298725","ICMS":"925.4852506097560975609756097560975609756"},"supplier_net_remittance_or_credit":{"IPI":"251.5687048038917604134995439343265430222","PIS":"7.28174799331103678929765886287625418059","COFINS":"34.2003203025235633931286105199148677409","ICMS":"568.3347493902439024390243902439024390244"},"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 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","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":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"3429.045491137123745819397993311036789298","modeled_net_tax_components_brl":{"II":"464.7440","IPI":"756.9778048038917604134995439343265430222","ICMS":"1493.820000000000000000000000000000000000","PIS":"127.2736305351170568561872909698996655518","COFINS":"586.2300557981149285497111584068105807236"},"modeled_tax_share_percent":"41.31877926421404682274247491638795986623","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"8299.00","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"3429.05","modeled_tax_share_percent":"41.32","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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"4216.099475","import_ICMS_gross_base":"5141.584725609756097560975609756097560976","import_payments":{"II":"464.7440","IPI":"505.409100","PIS":"60.99765","COFINS":"280.298725","ICMS":"925.4852506097560975609756097560975609756"},"eligible_import_credits":{"IPI":"505.409100","PIS":"60.99765","COFINS":"280.298725","ICMS":"925.4852506097560975609756097560975609756"},"supplier_net_remittance_or_credit":{"IPI":"251.5687048038917604134995439343265430222","PIS":"7.28174799331103678929765886287625418059","COFINS":"34.2003203025235633931286105199148677409","ICMS":"568.3347493902439024390243902439024390244"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"7487.331855644939619944659251250664272235","reference_price_brl":"8299","savings_vs_reference_brl":"811.668144355060380055340748749335727765","fixed_residual_brl":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"2617.377346782063365764057244561701061532","modeled_net_tax_components_brl":{"II":"0.00","IPI":"663.2983047031056285852391125696823180676","ICMS":"1308.952874501108647450110864745011086475","PIS":"115.0765596219947024921477828062229874628","COFINS":"530.0496079558543872365594844407846695255"},"modeled_tax_share_percent":"34.95741069375385891845537058727020491108","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7487.33","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"2617.38","modeled_tax_share_percent":"34.96","savings_vs_reference_brl":"811.67"},"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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"4421.988698020704190568260750464548787117","supplier_own_ICMS":"795.9579656437267543022869350836187816811","supplier_IPI":"663.2983047031056285852391125696823180676","supplier_PC_base":"3626.030732376977436265973815380930005436","supplier_PIS_debit":"59.82950708422012769838856795378534508969","supplier_COFINS_debit":"275.5783356606502851562140099689506804131","IVA_applied":"0.43","presumed_ST_base":"7271.960413895048041389504804138950480415","ICMS_ST":"512.9949088573818931478239296613923047939","retailer_acquisition_cash":"5598.281911581191712301323792695623409979","retailer_PC_revenue_base":"6974.336946787557726796835321589271967441","retailer_PC_credit_base":"3626.030732376977436265973815380930005436","import_ICMS_base_before_grossup":"3681.643875","import_ICMS_gross_base":"4489.809603658536585365853658536585365854","import_payments":{"II":"0.00","IPI":"435.6975","PIS":"60.99765","COFINS":"280.298725","ICMS":"808.1657286585365853658536585365853658537"},"eligible_import_credits":{"IPI":"435.6975","PIS":"60.99765","COFINS":"280.298725","ICMS":"808.1657286585365853658536585365853658537"},"supplier_net_remittance_or_credit":{"IPI":"227.6008047031056285852391125696823180676","PIS":"-1.16814291577987230161143204621465491031","COFINS":"-4.7203893393497148437859900310493195869","ICMS":"500.7871458425720620842572062084257206213"},"retailer_debits":{"PIS":"115.0765596219947024921477828062229874628","COFINS":"530.0496079558543872365594844407846695255","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"59.82950708422012769838856795378534508969","COFINS":"275.5783356606502851562140099689506804131","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"55.24705253777457479375921485243764237311","COFINS":"254.4712722952041020803454744718339891124","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"2400.064082082649653616236440526774698532","modeled_net_tax_components_brl":{"II":"464.7440","IPI":"0.000000000000000000000000000000000000","ICMS":"1298.973913043478260869565217391304347826","PIS":"113.5103977205008430304872992620028193151","COFINS":"522.8357713186705497161839238734675313907"},"modeled_tax_share_percent":"33.01317667979307760094804342701612831516","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7270.02","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"2400.06","modeled_tax_share_percent":"33.01","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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3710.690375","import_ICMS_gross_base":"4525.232164634146341463414634146341463415","import_payments":{"II":"464.7440","IPI":"0.0000","PIS":"60.99765","COFINS":"280.298725","ICMS":"814.5417896341463414634146341463414634146"},"eligible_import_credits":{"IPI":"0.0000","PIS":"60.99765","COFINS":"280.298725","ICMS":"814.5417896341463414634146341463414634146"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"7.28174799331103678929765886287625418059","COFINS":"34.2003203025235633931286105199148677409","ICMS":"484.4321234093319194061505832449628844114"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"1692.492112406619611075234503189946955667","modeled_net_tax_components_brl":{"II":"464.7440","IPI":"620.7217999391912435390696260261477652782","ICMS":"0.000000000000000000000000000000000000","PIS":"108.2803692509466817767213024130020177451","COFINS":"498.7459432164816857594435747507971726441"},"modeled_tax_share_percent":"25.79056577650622390763768476724321086178","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6562.45","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"1692.49","modeled_tax_share_percent":"25.79","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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"4216.099475","import_ICMS_gross_base":"4216.099475","import_payments":{"II":"464.7440","IPI":"505.409100","PIS":"60.99765","COFINS":"280.298725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"505.409100","PIS":"60.99765","COFINS":"280.298725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"115.3126999391912435390696260261477652782","PIS":"7.28174799331103678929765886287625418061","COFINS":"34.2003203025235633931286105199148677410","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"3248.664632089339232196375053517910660768","modeled_net_tax_components_brl":{"II":"464.7440","IPI":"743.4603440038222646918299092212135690397","ICMS":"1467.144642857142857142857142857142857143","PIS":"0.000000000000000000000000000000000000","COFINS":"573.3156452283741103616880014395542345855"},"modeled_tax_share_percent":"40.01498993470840782864822222134127245265","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"8118.62","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"3248.66","modeled_tax_share_percent":"40.01","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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"4155.101825","import_ICMS_gross_base":"5067.197347560975609756097560975609756098","import_payments":{"II":"464.7440","IPI":"505.409100","PIS":"0.00","COFINS":"280.298725","ICMS":"912.0955225609756097560975609756097560976"},"eligible_import_credits":{"IPI":"505.409100","PIS":"0.00","COFINS":"280.298725","ICMS":"912.0955225609756097560975609756097560976"},"supplier_net_remittance_or_credit":{"IPI":"238.0512440038222646918299092212135690397","PIS":"0.000000000000000000000000000000000000","COFINS":"28.5842659221213569039655996177735308170","ICMS":"555.0491202961672473867595818815331010454"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"2656.890864595102404525737264652875244817","modeled_net_tax_components_brl":{"II":"464.7440","IPI":"698.4823160747654017033562136455529616600","ICMS":"1378.385002541942043721403152008134214540","PIS":"115.2795459783949591009778989991880686170","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"35.29886337195306620677516779001632920381","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7526.85","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"2656.89","modeled_tax_share_percent":"35.30","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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3935.800750","import_ICMS_gross_base":"4799.757012195121951219512195121951219512","import_payments":{"II":"464.7440","IPI":"505.409100","PIS":"60.99765","COFINS":"0.00","ICMS":"863.9562621951219512195121951219512195122"},"eligible_import_credits":{"IPI":"505.409100","PIS":"60.99765","COFINS":"0.00","ICMS":"863.9562621951219512195121951219512195122"},"supplier_net_remittance_or_credit":{"IPI":"193.0732160747654017033562136455529616600","PIS":"2.00545490994383923364273047082887714174","COFINS":"0.000000000000000000000000000000000000","ICMS":"514.4287403468200925018909568861829950278"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"6585.691649201020695515701224259600144866","reference_price_brl":"8299","savings_vs_reference_brl":"1713.308350798979304484298775740399855134","fixed_residual_brl":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"1715.737140338144441335099217570636934162","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1138.219890870529258652270317169574857804","PIS":"103.0165904455746001542343443958651271343","COFINS":"474.5006590220405825285945560051969492245"},"modeled_tax_share_percent":"26.05249731888523057732772865187708674598","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6585.69","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"1715.74","modeled_tax_share_percent":"26.05","savings_vs_reference_brl":"1713.31"},"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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"4421.988698020704190568260750464548787117","supplier_own_ICMS":"795.9579656437267543022869350836187816811","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3626.030732376977436265973815380930005436","supplier_PIS_debit":"59.82950708422012769838856795378534508969","supplier_COFINS_debit":"275.5783356606502851562140099689506804131","IVA_applied":"0.43","presumed_ST_base":"6323.443838169606992512612873164304765577","ICMS_ST":"342.2619252268025043499833820859560761229","retailer_acquisition_cash":"4764.250623247506694918244132550504863240","retailer_PC_revenue_base":"6243.429723974218191165717842173644068743","retailer_PC_credit_base":"3626.030732376977436265973815380930005436","import_ICMS_base_before_grossup":"3245.946375","import_ICMS_gross_base":"3958.471189024390243902439024390243902439","import_payments":{"II":"0.00","IPI":"0.00","PIS":"60.99765","COFINS":"280.298725","ICMS":"712.5248140243902439024390243902439024390"},"eligible_import_credits":{"IPI":"0.00","PIS":"60.99765","COFINS":"280.298725","ICMS":"712.5248140243902439024390243902439024390"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-1.16814291577987230161143204621465491031","COFINS":"-4.7203893393497148437859900310493195869","ICMS":"425.6950768461390147498312927793309553650"},"retailer_debits":{"PIS":"103.0165904455746001542343443958651271343","COFINS":"474.5006590220405825285945560051969492245","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"59.82950708422012769838856795378534508969","COFINS":"275.5783356606502851562140099689506804131","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"43.18708336135447245584577644207978204461","COFINS":"198.9223233613902973723805460362462688114","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"5965.684979305149167625893199995705467237","reference_price_brl":"8299","savings_vs_reference_brl":"2333.315020694850832374106800004294532763","fixed_residual_brl":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"1095.730470442272913445291193306742256535","modeled_net_tax_components_brl":{"II":"0.00","IPI":"543.9046098565466154398960723071395008154","ICMS":"0.000000000000000000000000000000000000","PIS":"98.43380215853496126582723779992914020941","COFINS":"453.3920584271913367395678831996736155100"},"modeled_tax_share_percent":"18.36721976174306295408418132809106778856","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5965.68","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"1095.73","modeled_tax_share_percent":"18.37","savings_vs_reference_brl":"2333.32"},"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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3626.030732376977436265973815380930005436","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"543.9046098565466154398960723071395008154","supplier_PC_base":"3626.030732376977436265973815380930005436","supplier_PIS_debit":"59.82950708422012769838856795378534508969","supplier_COFINS_debit":"275.5783356606502851562140099689506804131","IVA_applied":"0.43","presumed_ST_base":"5963.007539393939393939393939393939393939","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4169.935342233524051705869887688069506251","retailer_PC_revenue_base":"5965.684979305149167625893199995705467237","retailer_PC_credit_base":"3626.030732376977436265973815380930005436","import_ICMS_base_before_grossup":"3681.643875","import_ICMS_gross_base":"3681.643875","import_payments":{"II":"0.00","IPI":"435.6975","PIS":"60.99765","COFINS":"280.298725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"435.6975","PIS":"60.99765","COFINS":"280.298725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"108.2071098565466154398960723071395008154","PIS":"-1.16814291577987230161143204621465491031","COFINS":"-4.7203893393497148437859900310493195869","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"98.43380215853496126582723779992914020941","COFINS":"453.3920584271913367395678831996736155100","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"59.82950708422012769838856795378534508969","COFINS":"275.5783356606502851562140099689506804131","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"38.60429507431483356743866984614379511972","COFINS":"177.8137227665410515833538732307229350969","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"7325.428042546556105107839693508531563372","reference_price_brl":"8299","savings_vs_reference_brl":"973.571957453443894892160306491468436628","fixed_residual_brl":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"2455.473533683679850927237686819568352670","modeled_net_tax_components_brl":{"II":"0.00","IPI":"651.4536921191215995033598427023665623877","ICMS":"1285.578716027874564459930313588850174216","PIS":"0.000000000000000000000000000000000000","COFINS":"518.4411255366836869639475305283516160656"},"modeled_tax_share_percent":"33.51986422393520231902731518848841271045","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7325.43","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"2455.47","modeled_tax_share_percent":"33.52","savings_vs_reference_brl":"973.57"},"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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"4343.024614127477330022398951349110415918","supplier_own_ICMS":"781.7444305429459194040318112428398748652","supplier_IPI":"651.4536921191215995033598427023665623877","supplier_PC_base":"3561.280183584531410618367140106270541053","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"270.6572939524243872069959026480765611200","IVA_applied":"0.43","presumed_ST_base":"7142.103977932636469221835075493612078978","ICMS_ST":"503.8342854849286450558985023460102993508","retailer_acquisition_cash":"5498.312591731527574581657296397487277657","retailer_PC_revenue_base":"6821.593757061627460051941191162521264021","retailer_PC_credit_base":"3561.280183584531410618367140106270541053","import_ICMS_base_before_grossup":"3620.646225","import_ICMS_gross_base":"4415.422225609756097560975609756097560976","import_payments":{"II":"0.00","IPI":"435.6975","PIS":"0.00","COFINS":"280.298725","ICMS":"794.7760006097560975609756097560975609756"},"eligible_import_credits":{"IPI":"435.6975","PIS":"0.00","COFINS":"280.298725","ICMS":"794.7760006097560975609756097560975609756"},"supplier_net_remittance_or_credit":{"IPI":"215.7561921191215995033598427023665623877","PIS":"0.000000000000000000000000000000000000","COFINS":"-9.6414310475756127930040973519234388800","ICMS":"490.8027154181184668989547038327526132404"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"518.4411255366836869639475305283516160656","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"270.6572939524243872069959026480765611200","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"247.7838315842592997569516278802750549456","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"6794.092094627918902218253391870708902611","reference_price_brl":"8299","savings_vs_reference_brl":"1504.907905372081097781746608129291097389","fixed_residual_brl":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"1924.137585765042648037651385181745691908","modeled_net_tax_components_brl":{"II":"0.00","IPI":"612.0419029161854173269999945673479447344","ICMS":"1207.803491214800302553101789279204434139","PIS":"104.2921916340569281575496013351933130355","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"28.32074630378437329358508949493167035250","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6794.09","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"1924.14","modeled_tax_share_percent":"28.32","savings_vs_reference_brl":"1504.91"},"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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"4080.279352774569448846666630448986298229","supplier_own_ICMS":"734.4502834994225007923999934808175336812","supplier_IPI":"612.0419029161854173269999945673479447344","supplier_PC_base":"3345.829069275146948054266636968168764548","supplier_PIS_debit":"55.20617964303992464289539950997478461504","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"6710.019395637779458628343273773357967437","ICMS_ST":"473.3532077153778017607017957983869004578","retailer_acquisition_cash":"5165.674463406132667934368420814721143421","retailer_PC_revenue_base":"6320.738886912541100457551596072322002153","retailer_PC_credit_base":"3345.829069275146948054266636968168764548","import_ICMS_base_before_grossup":"3401.34515","import_ICMS_gross_base":"4147.981890243902439024390243902439024390","import_payments":{"II":"0.00","IPI":"435.6975","PIS":"60.99765","COFINS":"0.00","ICMS":"746.6367402439024390243902439024390243902"},"eligible_import_credits":{"IPI":"435.6975","PIS":"60.99765","COFINS":"0.00","ICMS":"746.6367402439024390243902439024390243902"},"supplier_net_remittance_or_credit":{"IPI":"176.3444029161854173269999945673479447344","PIS":"-5.79147035696007535710460049002521538496","COFINS":"0.000000000000000000000000000000000000","ICMS":"461.1667509708978635287115453767654097488"},"retailer_debits":{"PIS":"104.2921916340569281575496013351933130355","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"55.20617964303992464289539950997478461504","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"49.08601199101700351465420182521852842046","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"1008.501148286298681555598551645982476022","modeled_net_tax_components_brl":{"II":"464.7440","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"96.99451834296138643964730921252660383099","COFINS":"446.7626299433372951159512424334558721911"},"modeled_tax_share_percent":"17.15588595211727731693174093662957265798","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5878.46","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"1008.50","modeled_tax_share_percent":"17.16","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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3710.690375","import_ICMS_gross_base":"3710.690375","import_payments":{"II":"464.7440","IPI":"0.0000","PIS":"60.99765","COFINS":"280.298725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"60.99765","COFINS":"280.298725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"7.28174799331103678929765886287625418061","COFINS":"34.2003203025235633931286105199148677410","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":"0.000000000000000000000000000000000000"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"2252.687177633856826403410254341931360565","modeled_net_tax_components_brl":{"II":"464.7440","IPI":"0.000000000000000000000000000000000000","ICMS":"1275.777950310559006211180124223602484472","PIS":"0.000000000000000000000000000000000000","COFINS":"512.1652273232978201922301301183288760929"},"modeled_tax_share_percent":"31.62713044943075923560685321109954648532","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7122.64","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"2252.69","modeled_tax_share_percent":"31.63","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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3649.692725","import_ICMS_gross_base":"4450.844786585365853658536585365853658537","import_payments":{"II":"464.7440","IPI":"0.0000","PIS":"0.00","COFINS":"280.298725","ICMS":"801.1520615853658536585365853658536585366"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"280.298725","ICMS":"801.1520615853658536585365853658536585366"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"28.5842659221213569039655996177735308170","ICMS":"474.6258887251931525526435388577488259354"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"1766.900890026918489971364332407888700834","modeled_net_tax_components_brl":{"II":"464.7440","IPI":"0.000000000000000000000000000000000000","ICMS":"1198.595654384297429322959262615768882209","PIS":"103.5612356426210606484050697921198186248","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.62256119550960178528631248753998984331","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6636.86","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"1766.90","modeled_tax_share_percent":"26.62","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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3430.39165","import_ICMS_gross_base":"4183.404451219512195121951219512195121951","import_payments":{"II":"464.7440","IPI":"0.0000","PIS":"60.99765","COFINS":"0.00","ICMS":"753.0128012195121951219512195121951219512"},"eligible_import_credits":{"IPI":"0.0000","PIS":"60.99765","COFINS":"0.00","ICMS":"753.0128012195121951219512195121951219512"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"2.00545490994383923364273047082887714174","COFINS":"0.000000000000000000000000000000000000","ICMS":"445.5828531647852342010080431035737602578"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"1563.309550602503086975136664577658366478","modeled_net_tax_components_brl":{"II":"464.7440","IPI":"609.6374820831342570473005255613951266125","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"488.9280685193688299278361390162632398658"},"modeled_tax_share_percent":"24.30041012077496007003140667253463523924","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6433.26","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"1563.31","modeled_tax_share_percent":"24.30","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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"4155.101825","import_ICMS_gross_base":"4155.101825","import_payments":{"II":"464.7440","IPI":"505.409100","PIS":"0.00","COFINS":"280.298725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"505.409100","PIS":"0.00","COFINS":"280.298725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"104.2283820831342570473005255613951266125","PIS":"0.00000000000000000000000000000000000","COFINS":"28.5842659221213569039655996177735308170","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"1136.607776896334608633179489882787312189","modeled_net_tax_components_brl":{"II":"464.7440","IPI":"572.7554991813076293967520951893534285612","ICMS":"0.000000000000000000000000000000000000","PIS":"99.10827771502697923642739469343388362776","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.92276684770398426294660271729285031322","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6006.56","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"1136.61","modeled_tax_share_percent":"18.92","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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3935.800750","import_ICMS_gross_base":"3935.800750","import_payments":{"II":"464.7440","IPI":"505.409100","PIS":"60.99765","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"505.409100","PIS":"60.99765","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"67.3463991813076293967520951893534285612","PIS":"2.00545490994383923364273047082887714174","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"2507.343007859531772575250836120401337793","modeled_net_tax_components_brl":{"II":"464.7440","IPI":"686.9573578595317725752508361204013377926","ICMS":"1355.641650000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"33.98728331311079131277218130684650620315","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7377.30","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"2507.34","modeled_tax_share_percent":"33.99","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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3874.803100","import_ICMS_gross_base":"4725.369634146341463414634146341463414634","import_payments":{"II":"464.7440","IPI":"505.409100","PIS":"0.00","COFINS":"0.00","ICMS":"850.5665341463414634146341463414634146341"},"eligible_import_credits":{"IPI":"505.409100","PIS":"0.00","COFINS":"0.00","ICMS":"850.5665341463414634146341463414634146341"},"supplier_net_remittance_or_credit":{"IPI":"181.5482578595317725752508361204013377926","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"505.0751158536585365853658536585365853659"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"5366.341056598210748408376866874890590306","reference_price_brl":"8299","savings_vs_reference_brl":"2932.658943401789251591623133125109409694","fixed_residual_brl":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"496.3865477353344942277748601859273796033","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"88.54462743387047734873821830343569474001","COFINS":"407.8419203014640168790366418824916848633"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5366.34","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"496.39","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"2932.66"},"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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3626.030732376977436265973815380930005436","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3626.030732376977436265973815380930005436","supplier_PIS_debit":"59.82950708422012769838856795378534508969","supplier_COFINS_debit":"275.5783356606502851562140099689506804131","IVA_applied":"0.43","presumed_ST_base":"5185.223947299077733860342555994729907773","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3626.030732376977436265973815380930005436","retailer_PC_revenue_base":"5366.341056598210748408376866874890590306","retailer_PC_credit_base":"3626.030732376977436265973815380930005436","import_ICMS_base_before_grossup":"3245.946375","import_ICMS_gross_base":"3245.946375","import_payments":{"II":"0.00","IPI":"0.00","PIS":"60.99765","COFINS":"280.298725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"60.99765","COFINS":"280.298725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-1.16814291577987230161143204621465491031","COFINS":"-4.7203893393497148437859900310493195869","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"88.54462743387047734873821830343569474005","COFINS":"407.8419203014640168790366418824916848633","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"59.82950708422012769838856795378534508969","COFINS":"275.5783356606502851562140099689506804131","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"28.71512034965034965034965034965034965036","COFINS":"132.2635846408137317228226319135410044502","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000003"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"6452.707398862711521950480235037671238798","reference_price_brl":"8299","savings_vs_reference_brl":"1846.292601137288478049519764962328761202","fixed_residual_brl":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"1582.752889999835267769878228348708028095","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1117.894535676412664747765490077261021057","PIS":"0.000000000000000000000000000000000000","COFINS":"464.8583543234226030221127382714470070381"},"modeled_tax_share_percent":"24.52850861142092341030297828456360312258","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6452.71","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"1582.75","modeled_tax_share_percent":"24.53","savings_vs_reference_brl":"1846.29"},"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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"4343.024614127477330022398951349110415918","supplier_own_ICMS":"781.7444305429459194040318112428398748652","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3561.280183584531410618367140106270541053","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"270.6572939524243872069959026480765611200","IVA_applied":"0.43","presumed_ST_base":"6210.525198202292581932030500429227894763","ICMS_ST":"336.1501051334667453437336788344211461918","retailer_acquisition_cash":"4679.174719260944075366132630183531562110","retailer_PC_revenue_base":"6116.557293729244776606746556203250092606","retailer_PC_credit_base":"3561.280183584531410618367140106270541053","import_ICMS_base_before_grossup":"3184.948725","import_ICMS_gross_base":"3884.083810975609756097560975609756097561","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"280.298725","ICMS":"699.1350859756097560975609756097560975610"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"280.298725","ICMS":"699.1350859756097560975609756097560975610"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"-9.6414310475756127930040973519234388800","ICMS":"418.7594497008029086502045144675049234960"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"464.8583543234226030221127382714470070381","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"270.6572939524243872069959026480765611200","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"194.2010603709982158151168356233704459181","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"6014.242490600530785633565754359721284663","reference_price_brl":"8299","savings_vs_reference_brl":"2284.757509399469214366434245640278715337","fixed_residual_brl":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"1144.287981737654531452963747670758073959","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1050.263905404174176133131990677569073164","PIS":"94.02407633348035531983175699318900079546","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.02630270605194248387031093417487301508","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6014.24","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"1144.29","modeled_tax_share_percent":"19.03","savings_vs_reference_brl":"2284.76"},"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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"4080.279352774569448846666630448986298229","supplier_own_ICMS":"734.4502834994225007923999934808175336812","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3345.829069275146948054266636968168764548","supplier_PIS_debit":"55.20617964303992464289539950997478461504","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5834.799474467634311850733281542050406467","ICMS_ST":"315.8136219047516753407319971967515394828","retailer_acquisition_cash":"4396.092974679321124187398627645737837712","retailer_PC_revenue_base":"5698.428868695779110292833757162969745180","retailer_PC_credit_base":"3345.829069275146948054266636968168764548","import_ICMS_base_before_grossup":"2965.64765","import_ICMS_gross_base":"3616.643475609756097560975609756097560976","import_payments":{"II":"0.00","IPI":"0.00","PIS":"60.99765","COFINS":"0.00","ICMS":"650.9958256097560975609756097560975609756"},"eligible_import_credits":{"IPI":"0.00","PIS":"60.99765","COFINS":"0.00","ICMS":"650.9958256097560975609756097560975609756"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-5.79147035696007535710460049002521538496","COFINS":"0.000000000000000000000000000000000000","ICMS":"399.2680797944180785721563809214715121884"},"retailer_debits":{"PIS":"94.02407633348035531983175699318900079547","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"55.20617964303992464289539950997478461504","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"38.81789669044043067693635748321421618043","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"5848.643437662939356897572594918727047469","reference_price_brl":"8299","savings_vs_reference_brl":"2450.356562337060643102427405081272952531","fixed_residual_brl":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"978.6889288000631027169705882297638367656","modeled_net_tax_components_brl":{"II":"0.00","IPI":"534.1920275376797115927550710159405811580","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"444.4969012623833911242155172138232556076"},"modeled_tax_share_percent":"16.73360565114459455852611498443471410056","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5848.64","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"978.69","modeled_tax_share_percent":"16.73","savings_vs_reference_brl":"2450.36"},"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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3561.280183584531410618367140106270541053","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"534.1920275376797115927550710159405811580","supplier_PC_base":"3561.280183584531410618367140106270541053","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"270.6572939524243872069959026480765611200","IVA_applied":"0.43","presumed_ST_base":"5856.525261904761904761904761904761904762","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4095.472211122211122211122211122211122211","retailer_PC_revenue_base":"5848.643437662939356897572594918727047469","retailer_PC_credit_base":"3561.280183584531410618367140106270541053","import_ICMS_base_before_grossup":"3620.646225","import_ICMS_gross_base":"3620.646225","import_payments":{"II":"0.00","IPI":"435.6975","PIS":"0.00","COFINS":"280.298725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"435.6975","PIS":"0.00","COFINS":"280.298725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"98.4945275376797115927550710159405811580","PIS":"0.000000000000000000000000000000000000","COFINS":"-9.6414310475756127930040973519234388800","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"444.4969012623833911242155172138232556076","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"270.6572939524243872069959026480765611200","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"173.8396073099590039172196145657466944876","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"5461.951061773409554030240978377415887529","reference_price_brl":"8299","savings_vs_reference_brl":"2837.048938226590445969759021622584112471","fixed_residual_brl":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"591.9965529105332998496389716884526768265","modeled_net_tax_components_brl":{"II":"0.00","IPI":"501.8743603912720422081399955452253146822","ICMS":"0.000000000000000000000000000000000000","PIS":"90.12219251926125764149897614322736214426","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.83855468888659971768643696139917049258","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5461.95","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"592.00","modeled_tax_share_percent":"10.84","savings_vs_reference_brl":"2837.05"},"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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3345.829069275146948054266636968168764548","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"501.8743603912720422081399955452253146822","supplier_PC_base":"3345.829069275146948054266636968168764548","supplier_PIS_debit":"55.20617964303992464289539950997478461504","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5502.215904422979156075241484494153533299","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3847.703429666418990262406632513394079230","retailer_PC_revenue_base":"5461.951061773409554030240978377415887529","retailer_PC_credit_base":"3345.829069275146948054266636968168764548","import_ICMS_base_before_grossup":"3401.34515","import_ICMS_gross_base":"3401.34515","import_payments":{"II":"0.00","IPI":"435.6975","PIS":"60.99765","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"435.6975","PIS":"60.99765","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"66.1768603912720422081399955452253146822","PIS":"-5.79147035696007535710460049002521538496","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"90.12219251926125764149897614322736214423","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"55.20617964303992464289539950997478461504","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"34.91601287622133299860357663325257752919","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000005"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"6659.772453990700709682682111102047475325","reference_price_brl":"8299","savings_vs_reference_brl":"1639.227546009299290317317888897952524675","fixed_residual_brl":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"1789.817945127824455502080104413084264622","modeled_net_tax_components_brl":{"II":"0.00","IPI":"601.9432115180683579411044946569867036464","ICMS":"1187.874733609756097560975609756097560976","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.87506153540307798476045450798490611621","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6659.77","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"1789.82","modeled_tax_share_percent":"26.88","savings_vs_reference_brl":"1639.23"},"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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"4012.954743453789052940696631046578024309","supplier_own_ICMS":"722.3318538216820295293253935883840443756","supplier_IPI":"601.9432115180683579411044946569867036464","supplier_PC_base":"3290.622889632107023411371237458193979933","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"6599.304075609756097560975609756097560976","ICMS_ST":"465.5428797880740680316502161677135166004","retailer_acquisition_cash":"5080.440834759931478913451341871278244555","retailer_PC_revenue_base":"6194.229574202626641651031894934333958725","retailer_PC_credit_base":"3290.622889632107023411371237458193979933","import_ICMS_base_before_grossup":"3340.3475","import_ICMS_gross_base":"4073.594512195121951219512195121951219512","import_payments":{"II":"0.00","IPI":"435.6975","PIS":"0.00","COFINS":"0.00","ICMS":"733.2470121951219512195121951219512195122"},"eligible_import_credits":{"IPI":"435.6975","PIS":"0.00","COFINS":"0.00","ICMS":"733.2470121951219512195121951219512195122"},"supplier_net_remittance_or_credit":{"IPI":"166.2457115180683579411044946569867036464","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"454.6277214146341463414634146341463414638"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"903.5287258372062719888806845328584459020","modeled_net_tax_components_brl":{"II":"464.7440","IPI":"0.00000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"438.7847258372062719888806845328584459020"},"modeled_tax_share_percent":"15.64962933306486417723959077184101943358","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5773.48","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"903.53","modeled_tax_share_percent":"15.65","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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3649.692725","import_ICMS_gross_base":"3649.692725","import_payments":{"II":"464.7440","IPI":"0.0000","PIS":"0.00","COFINS":"280.298725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"280.298725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"28.5842659221213569039655996177735308170","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"554.2432632396923825053176747436379186341","modeled_net_tax_components_brl":{"II":"464.7440","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"89.49926323969238250531767474363791863406","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.21797667648191982501638260184593356377","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5424.20","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"554.24","modeled_tax_share_percent":"10.22","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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3430.39165","import_ICMS_gross_base":"3430.39165","import_payments":{"II":"464.7440","IPI":"0.0000","PIS":"60.99765","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"60.99765","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"2.00545490994383923364273047082887714174","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"1643.562826086956521739130434782608695652","modeled_net_tax_components_brl":{"II":"464.7440","IPI":"0.000000000000000000000000000000000000","ICMS":"1178.818826086956521739130434782608695652","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.23310742213009357534787406329306220579","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6513.52","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"1643.56","modeled_tax_share_percent":"25.23","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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3369.3940","import_ICMS_gross_base":"4109.017073170731707317073170731707317073","import_payments":{"II":"464.7440","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"739.6230731707317073170731707317073170732"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"739.6230731707317073170731707317073170732"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"439.1957529162248144220572640509013785788"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"1028.049033444816053511705685618729096990","modeled_net_tax_components_brl":{"II":"464.7440","IPI":"563.3050334448160535117056856187290969900","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.43045805365140072147291347101602219526","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5898.00","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"1028.05","modeled_tax_share_percent":"17.43","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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3874.803100","import_ICMS_gross_base":"3874.803100","import_payments":{"II":"464.7440","IPI":"505.409100","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"505.409100","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"57.8959334448160535117056856187290969900","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"5270.513537730385556472512994252124686908","reference_price_brl":"8299","savings_vs_reference_brl":"3028.486462269614443527487005747875313092","fixed_residual_brl":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"400.5590288675093022919109875631614762050","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"400.5590288675093022919109875631614762050"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5270.51","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"400.56","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"3028.49"},"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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3561.280183584531410618367140106270541053","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3561.280183584531410618367140106270541053","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"270.6572939524243872069959026480765611200","IVA_applied":"0.43","presumed_ST_base":"5092.630662525879917184265010351966873706","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3561.280183584531410618367140106270541053","retailer_PC_revenue_base":"5270.513537730385556472512994252124686908","retailer_PC_credit_base":"3561.280183584531410618367140106270541053","import_ICMS_base_before_grossup":"3184.948725","import_ICMS_gross_base":"3184.948725","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"280.298725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"280.298725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"-9.6414310475756127930040973519234388800","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"400.5590288675093022919109875631614762050","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"270.6572939524243872069959026480765611200","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"4951.656846835664722095172350471747036810","reference_price_brl":"8299","savings_vs_reference_brl":"3347.343153164335277904827649528252963190","fixed_residual_brl":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"81.70233797278846791457034378278382610736","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"81.70233797278846791457034378278382610736","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":"4951.66","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"81.70","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"3347.34"},"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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3345.829069275146948054266636968168764548","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3345.829069275146948054266636968168764548","supplier_PIS_debit":"55.20617964303992464289539950997478461504","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"4784.535569063460135717601290864481333304","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3345.829069275146948054266636968168764548","retailer_PC_revenue_base":"4951.656846835664722095172350471747036810","retailer_PC_credit_base":"3345.829069275146948054266636968168764548","import_ICMS_base_before_grossup":"2965.64765","import_ICMS_gross_base":"2965.64765","import_payments":{"II":"0.00","IPI":"0.00","PIS":"60.99765","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"60.99765","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-5.79147035696007535710460049002521538496","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"81.70233797278846791457034378278382610736","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"55.20617964303992464289539950997478461504","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":"-0.00000000000000000000000000000000000036"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"5902.889059827881556407537319520352394160","reference_price_brl":"8299","savings_vs_reference_brl":"2396.110940172118443592462680479647605840","fixed_residual_brl":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"1032.934550965005302226935312831389183457","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1032.934550965005302226935312831389183457","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.49879661460423853209605599938896822705","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5902.89","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"1032.93","modeled_tax_share_percent":"17.50","savings_vs_reference_brl":"2396.11"},"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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"4012.954743453789052940696631046578024309","supplier_own_ICMS":"722.3318538216820295293253935883840443756","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3290.622889632107023411371237458193979933","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5738.525283138918345705196182396606574762","ICMS_ST":"310.6026971433232726976099192430051390814","retailer_acquisition_cash":"4323.557440597112325638306550289583163390","retailer_PC_revenue_base":"5592.286362684558283709927400277347255079","retailer_PC_credit_base":"3290.622889632107023411371237458193979933","import_ICMS_base_before_grossup":"2904.65","import_ICMS_gross_base":"3542.256097560975609756097560975609756098","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"637.6060975609756097560975609756097560976"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"637.6060975609756097560975609756097560976"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"395.3284534040296924708377518557794273594"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"5363.547942307692307692307692307692307693","reference_price_brl":"8299","savings_vs_reference_brl":"2935.452057692307692307692307692307692307","fixed_residual_brl":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"493.5934334448160535117056856187290969900","modeled_net_tax_components_brl":{"II":"0.00","IPI":"493.5934334448160535117056856187290969900","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.202741147354135590282045277834198620628","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5363.55","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"493.59","modeled_tax_share_percent":"9.20","savings_vs_reference_brl":"2935.45"},"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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3290.622889632107023411371237458193979933","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"493.5934334448160535117056856187290969900","supplier_PC_base":"3290.622889632107023411371237458193979933","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5411.429342000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3784.216323076923076923076923076923076923","retailer_PC_revenue_base":"5363.547942307692307692307692307692307693","retailer_PC_credit_base":"3290.622889632107023411371237458193979933","import_ICMS_base_before_grossup":"3340.3475","import_ICMS_gross_base":"3340.3475","import_payments":{"II":"0.00","IPI":"435.6975","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"435.6975","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"57.8959334448160535117056856187290969900","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"4869.954508862876254180602006688963210703","modeled_net_tax_total_brl":"464.744000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"464.7440","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"8.711720057429506685324232437057380339368","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5334.70","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"464.74","modeled_tax_share_percent":"8.71","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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3369.3940","import_ICMS_gross_base":"3369.3940","import_payments":{"II":"464.7440","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T001","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":"4869.954508862876254180602006688963210703","reference_price_brl":"8299","savings_vs_reference_brl":"3429.045491137123745819397993311036789297","fixed_residual_brl":"4869.954508862876254180602006688963210703","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":"4869.95","fixed_residual_brl":"4869.95","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"3429.05"},"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":"3290.622889632107023411371237458193979933","retailer_fixed_residual_brl":"1579.331619230769230769230769230769230770","customs_value_brl":"2904.65","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":"3290.622889632107023411371237458193979933","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3290.622889632107023411371237458193979933","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"4705.590732173913043478260869565217391304","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3290.622889632107023411371237458193979933","retailer_PC_revenue_base":"4869.954508862876254180602006688963210703","retailer_PC_credit_base":"3290.622889632107023411371237458193979933","import_ICMS_base_before_grossup":"2904.65","import_ICMS_gross_base":"2904.65","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]}]}