{"scenario":{"scenario_id":"EDU-BR-T002","product_id":"BR-T002","tax_profile_id":"T02","ncm":"8517.13.00","state":"SP","date":"2026-09-12","mode":"educational","path":"technology_retail_st","origin_scenario":"Non-ZFM domestic route assumed. Campinas is not asserted as actual factory; Manaus/import alternatives require reclassification of route.","imported":false,"zfm_qualified":false,"reference_price_brl":"7499","price_source_id":"EP008","price_date":"2026-03-11","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"calibration_policy":"baseline_ST_base_equals_reference_price","customs_fraction":"0","dealer_margin_fraction":"0","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"educational_ready":true,"actual_sale_verified":false,"confidence":"MEDIUM","warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."],"rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0","IPI":"0.15"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","PIS_UP":"R-PIS-NC","COFINS_UP":"R-COFINS-NC","II":null,"PIS_IMPORT":"R-PIS-IMPORT-STD","COFINS_IMPORT":"R-COFINS-IMPORT-STD","IPI":"R-IPI-PHONE","IVA":"R-SP-ST-TECH-IVA-2026","PIS_RETAIL":"R-PIS-NC","COFINS_RETAIL":"R-COFINS-NC","PIS_CREDIT":"R-PIS-NC","COFINS_CREDIT":"R-COFINS-NC","ICMS_OWN":"R-SP-ICMS-18"},"rate_evidence":{"ICMS":"conditional_sourced_rate","ICMS_OWN":"conditional_sourced_rate","PIS_UP":"conditional_sourced_rate","COFINS_UP":"conditional_sourced_rate","PIS_RETAIL":"conditional_sourced_rate","COFINS_RETAIL":"conditional_sourced_rate","PIS_CREDIT":"conditional_sourced_rate","COFINS_CREDIT":"conditional_sourced_rate","PIS_IMPORT":"not_applicable_finished_domestic","COFINS_IMPORT":"not_applicable_finished_domestic","II":"not_applicable_finished_domestic","IPI":"conditional_sourced_rate"},"IVA_original":"0.43","IVA_adjusted":false,"cest":"21.053.01","source_ids":["P015","P016","S002","EP008","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"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":"3393.360200668896321070234113712374581940","retailer_fixed_residual_brl":"1427.088542307692307692307692307692307692","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4560.048647005168744299179081787777439951","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"7499","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.3.0","scenario_id":"EDU-BR-T002","product_id":"BR-T002","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":[],"price_brl":"7499.00000000000000000000000000000000","reference_price_brl":"7499","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"4820.448742976588628762541806020066889632","modeled_net_tax_total_brl":"2678.551257023411371237458193979933110368","modeled_net_tax_components_brl":{"II":"0","IPI":"684.0072970507753116448768622681666159928","ICMS":"1349.820000000000000000000000000000000000","PIS":"115.0048144816053511705685618729096989967","COFINS":"529.7191454910307084220127698388567953785"},"modeled_tax_share_percent":"35.71877926421404682274247491638795986622","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7499.00","fixed_residual_brl":"4820.45","modeled_net_tax_total_brl":"2678.55","modeled_tax_share_percent":"35.72","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3393.360200668896321070234113712374581940","retailer_fixed_residual_brl":"1427.088542307692307692307692307692307692","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4560.048647005168744299179081787777439951","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"7499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4560.048647005168744299179081787777439952","supplier_own_ICMS":"820.8087564609303739738522347217999391914","supplier_IPI":"684.0072970507753116448768622681666159928","supplier_PC_base":"3739.239890544238370325326847065977500761","supplier_PIS_debit":"61.69745819397993311036789297658862876256","supplier_COFINS_debit":"284.1822316813621161447248403770142900578","IVA_applied":"0.43","presumed_ST_base":"7499.000000000000000000000000000000000001","ICMS_ST":"529.0112435390696260261477652782000608086","retailer_acquisition_cash":"5773.067187595013681970203709334144116754","retailer_PC_revenue_base":"6969.988756460930373973852234721799939191","retailer_PC_credit_base":"3739.239890544238370325326847065977500761","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"684.0072970507753116448768622681666159928","PIS":"61.69745819397993311036789297658862876256","COFINS":"284.1822316813621161447248403770142900578","ICMS":"1349.820000000000000000000000000000000000"},"retailer_debits":{"PIS":"115.0048144816053511705685618729096989967","COFINS":"529.7191454910307084220127698388567953785","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"61.69745819397993311036789297658862876256","COFINS":"284.1822316813621161447248403770142900578","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"53.30735628762541806020066889632107023414","COFINS":"245.5369138096685922772879294618425053207","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P015","P016","S002","EP008","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},"toggle_cases":[{"engine_version":"0.3.0","scenario_id":"EDU-BR-T002","product_id":"BR-T002","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":[],"price_brl":"7499.00000000000000000000000000000000","reference_price_brl":"7499","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"4820.448742976588628762541806020066889632","modeled_net_tax_total_brl":"2678.551257023411371237458193979933110368","modeled_net_tax_components_brl":{"II":"0","IPI":"684.0072970507753116448768622681666159928","ICMS":"1349.820000000000000000000000000000000000","PIS":"115.0048144816053511705685618729096989967","COFINS":"529.7191454910307084220127698388567953785"},"modeled_tax_share_percent":"35.71877926421404682274247491638795986622","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7499.00","fixed_residual_brl":"4820.45","modeled_net_tax_total_brl":"2678.55","modeled_tax_share_percent":"35.72","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3393.360200668896321070234113712374581940","retailer_fixed_residual_brl":"1427.088542307692307692307692307692307692","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4560.048647005168744299179081787777439951","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"7499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4560.048647005168744299179081787777439952","supplier_own_ICMS":"820.8087564609303739738522347217999391914","supplier_IPI":"684.0072970507753116448768622681666159928","supplier_PC_base":"3739.239890544238370325326847065977500761","supplier_PIS_debit":"61.69745819397993311036789297658862876256","supplier_COFINS_debit":"284.1822316813621161447248403770142900578","IVA_applied":"0.43","presumed_ST_base":"7499.000000000000000000000000000000000001","ICMS_ST":"529.0112435390696260261477652782000608086","retailer_acquisition_cash":"5773.067187595013681970203709334144116754","retailer_PC_revenue_base":"6969.988756460930373973852234721799939191","retailer_PC_credit_base":"3739.239890544238370325326847065977500761","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"684.0072970507753116448768622681666159928","PIS":"61.69745819397993311036789297658862876256","COFINS":"284.1822316813621161447248403770142900578","ICMS":"1349.820000000000000000000000000000000000"},"retailer_debits":{"PIS":"115.0048144816053511705685618729096989967","COFINS":"529.7191454910307084220127698388567953785","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"61.69745819397993311036789297658862876256","COFINS":"284.1822316813621161447248403770142900578","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"53.30735628762541806020066889632107023414","COFINS":"245.5369138096685922772879294618425053207","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P015","P016","S002","EP008","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T002","product_id":"BR-T002","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"6569.209472647367005972827029240971030408","reference_price_brl":"7499","savings_vs_reference_brl":"929.790527352632994027172970759028969592","fixed_residual_brl":"4820.448742976588628762541806020066889632","modeled_net_tax_total_brl":"1748.760729670778377210285223220904140775","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1173.756521739130434782608695652173913044","PIS":"102.5683181715912545952071643771248514332","COFINS":"472.4358897600566878324693631916053762982"},"modeled_tax_share_percent":"26.62056579185370841331173307003638117225","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6569.21","fixed_residual_brl":"4820.45","modeled_net_tax_total_brl":"1748.76","modeled_tax_share_percent":"26.62","savings_vs_reference_brl":"929.79"},"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":"3393.360200668896321070234113712374581940","retailer_fixed_residual_brl":"1427.088542307692307692307692307692307692","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4560.048647005168744299179081787777439951","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"7499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4560.048647005168744299179081787777439952","supplier_own_ICMS":"820.8087564609303739738522347217999391914","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3739.239890544238370325326847065977500761","supplier_PIS_debit":"61.69745819397993311036789297658862876256","supplier_COFINS_debit":"284.1822316813621161447248403770142900578","IVA_applied":"0.43","presumed_ST_base":"6520.869565217391304347826086956521739131","ICMS_ST":"352.9477652782000608087564609303739738526","retailer_acquisition_cash":"4912.996412283368805107935542718151413805","retailer_PC_revenue_base":"6216.261707369166945164070568310597056555","retailer_PC_credit_base":"3739.239890544238370325326847065977500761","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"61.69745819397993311036789297658862876256","COFINS":"284.1822316813621161447248403770142900578","ICMS":"1173.756521739130434782608695652173913044"},"retailer_debits":{"PIS":"102.5683181715912545952071643771248514332","COFINS":"472.4358897600566878324693631916053762982","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"61.69745819397993311036789297658862876256","COFINS":"284.1822316813621161447248403770142900578","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"40.87085997761132148483927140053622267064","COFINS":"188.2536580786945716877445228145910862404","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P015","P016","S002","EP008","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T002","product_id":"BR-T002","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"5929.845428714296842216353535074339961152","reference_price_brl":"7499","savings_vs_reference_brl":"1569.154571285703157783646464925660038848","fixed_residual_brl":"4820.448742976588628762541806020066889632","modeled_net_tax_total_brl":"1109.396685737708213453811729054273071521","modeled_net_tax_components_brl":{"II":"0","IPI":"560.8859835816357555487990270598966251140","ICMS":"0.000000000000000000000000000000000000","PIS":"97.84244957378589789656983332872660935906","COFINS":"450.6682525822865600084428686656498370476"},"modeled_tax_share_percent":"18.70869483993019517527121058138338448664","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5929.85","fixed_residual_brl":"4820.45","modeled_net_tax_total_brl":"1109.40","modeled_tax_share_percent":"18.71","savings_vs_reference_brl":"1569.15"},"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":"3393.360200668896321070234113712374581940","retailer_fixed_residual_brl":"1427.088542307692307692307692307692307692","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4560.048647005168744299179081787777439951","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"7499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3739.239890544238370325326847065977500760","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"560.8859835816357555487990270598966251140","supplier_PC_base":"3739.239890544238370325326847065977500760","supplier_PIS_debit":"61.69745819397993311036789297658862876254","supplier_COFINS_debit":"284.1822316813621161447248403770142900578","IVA_applied":"0.43","presumed_ST_base":"6149.180000000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4300.125874125874125874125874125874125874","retailer_PC_revenue_base":"5929.845428714296842216353535074339961152","retailer_PC_credit_base":"3739.239890544238370325326847065977500760","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"560.8859835816357555487990270598966251140","PIS":"61.69745819397993311036789297658862876254","COFINS":"284.1822316813621161447248403770142900578","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"97.84244957378589789656983332872660935901","COFINS":"450.6682525822865600084428686656498370476","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"61.69745819397993311036789297658862876254","COFINS":"284.1822316813621161447248403770142900578","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"36.14499137980596478620194035213798059647","COFINS":"166.4860209009244438637180282886355469898","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P015","P016","S002","EP008","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T002","product_id":"BR-T002","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"7336.007342812467036069520541570231011224","reference_price_brl":"7499","savings_vs_reference_brl":"162.992657187532963930479458429768988776","fixed_residual_brl":"4820.448742976588628762541806020066889632","modeled_net_tax_total_brl":"2515.558599835878407306978735550164121592","modeled_net_tax_components_brl":{"II":"0","IPI":"671.7928810320114667940754897276636407072","ICMS":"1325.716071428571428571428571428571428571","PIS":"0.000000000000000000000000000000000000","COFINS":"518.0496473752955119414746743939290523142"},"modeled_tax_share_percent":"34.29056818353002739313308464121338497460","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7336.01","fixed_residual_brl":"4820.45","modeled_net_tax_total_brl":"2515.56","modeled_tax_share_percent":"34.29","savings_vs_reference_brl":"162.99"},"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":"3393.360200668896321070234113712374581940","retailer_fixed_residual_brl":"1427.088542307692307692307692307692307692","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4560.048647005168744299179081787777439951","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"7499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4478.619206880076445293836598184424271381","supplier_own_ICMS":"806.1514572384137601528905876731963688486","supplier_IPI":"671.7928810320114667940754897276636407072","supplier_PC_base":"3672.467749641662685140946010511227902532","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"279.1075489727663640707118967988533205924","IVA_applied":"0.43","presumed_ST_base":"7365.089285714285714285714285714285714286","ICMS_ST":"519.5646141901576684185379837553750597224","retailer_acquisition_cash":"5669.976702102245580506450071667462971810","retailer_PC_revenue_base":"6816.442728622309367650982557814855951502","retailer_PC_credit_base":"3672.467749641662685140946010511227902532","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"671.7928810320114667940754897276636407072","PIS":"0.000000000000000000000000000000000000","COFINS":"279.1075489727663640707118967988533205924","ICMS":"1325.716071428571428571428571428571428571"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"518.0496473752955119414746743939290523142","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"279.1075489727663640707118967988533205924","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"238.9420984025291478707627775950757317218","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P015","P016","S002","EP008","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T002","product_id":"BR-T002","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"6801.278883668078318067097023230804503908","reference_price_brl":"7499","savings_vs_reference_brl":"697.721116331921681932902976769195496092","fixed_residual_brl":"4820.448742976588628762541806020066889632","modeled_net_tax_total_brl":"1980.830140691489689304555217210737614276","modeled_net_tax_components_brl":{"II":"0","IPI":"631.1506070905730506535086451533921748992","ICMS":"1245.512608032536858159633960345704117946","PIS":"104.1669255683797804914126117116413214314","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"29.12437755563972272982481452353533069157","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6801.28","fixed_residual_brl":"4820.45","modeled_net_tax_total_brl":"1980.83","modeled_tax_share_percent":"29.12","savings_vs_reference_brl":"697.72"},"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":"3393.360200668896321070234113712374581940","retailer_fixed_residual_brl":"1427.088542307692307692307692307692307692","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4560.048647005168744299179081787777439951","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"7499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4207.670713937153671023390967689281165995","supplier_own_ICMS":"757.3807285086876607842103741840706098791","supplier_IPI":"631.1506070905730506535086451533921748992","supplier_PC_base":"3450.289985428466010239180593505210556116","supplier_PIS_debit":"56.92978475956968916894647979283597417591","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"6919.514489069649211997966446365022877478","ICMS_ST":"488.1318795238491973754235861616335080669","retailer_acquisition_cash":"5326.953200551575919052323199004306848961","retailer_PC_revenue_base":"6313.147004144229120691673437069170995841","retailer_PC_credit_base":"3450.289985428466010239180593505210556116","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"631.1506070905730506535086451533921748992","PIS":"56.92978475956968916894647979283597417591","COFINS":"0.000000000000000000000000000000000000","ICMS":"1245.512608032536858159633960345704117946"},"retailer_debits":{"PIS":"104.1669255683797804914126117116413214314","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"56.92978475956968916894647979283597417591","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"47.23714080881009132246613191880534725549","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P015","P016","S002","EP008","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T002","product_id":"BR-T002","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"5311.789248459050830592332568617153597390","reference_price_brl":"7499","savings_vs_reference_brl":"2187.210751540949169407667431382846402610","fixed_residual_brl":"4820.448742976588628762541806020066889632","modeled_net_tax_total_brl":"491.3405054824622018297907625970867077586","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"87.64452259957433870477348738218303435696","COFINS":"403.6959828828878631250172752149036734016"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5311.79","fixed_residual_brl":"4820.45","modeled_net_tax_total_brl":"491.34","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"2187.21"},"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":"3393.360200668896321070234113712374581940","retailer_fixed_residual_brl":"1427.088542307692307692307692307692307692","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4560.048647005168744299179081787777439951","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"7499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3739.239890544238370325326847065977500760","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3739.239890544238370325326847065977500760","supplier_PIS_debit":"61.69745819397993311036789297658862876254","supplier_COFINS_debit":"284.1822316813621161447248403770142900578","IVA_applied":"0.43","presumed_ST_base":"5347.113043478260869565217391304347826087","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3739.239890544238370325326847065977500760","retailer_PC_revenue_base":"5311.789248459050830592332568617153597390","retailer_PC_credit_base":"3739.239890544238370325326847065977500760","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"61.69745819397993311036789297658862876254","COFINS":"284.1822316813621161447248403770142900578","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"87.64452259957433870477348738218303435694","COFINS":"403.6959828828878631250172752149036734016","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"61.69745819397993311036789297658862876254","COFINS":"284.1822316813621161447248403770142900578","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"25.94706440559440559440559440559440559440","COFINS":"119.5137512015257469802924348378893833438","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000006"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P015","P016","S002","EP008","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T002","product_id":"BR-T002","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"6436.039282689360329111881906912962813584","reference_price_brl":"7499","savings_vs_reference_brl":"1062.960717310639670888118093087037186416","fixed_residual_brl":"4820.448742976588628762541806020066889632","modeled_net_tax_total_brl":"1615.590539712771700349340100892895923952","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1152.796583850931677018633540372670807454","PIS":"0.000000000000000000000000000000000000","COFINS":"462.7939558618400233307065605202251164984"},"modeled_tax_share_percent":"25.10224796262712992527215354087664442337","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6436.04","fixed_residual_brl":"4820.45","modeled_net_tax_total_brl":"1615.59","modeled_tax_share_percent":"25.10","savings_vs_reference_brl":"1062.96"},"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":"3393.360200668896321070234113712374581940","retailer_fixed_residual_brl":"1427.088542307692307692307692307692307692","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4560.048647005168744299179081787777439951","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"7499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4478.619206880076445293836598184424271381","supplier_own_ICMS":"806.1514572384137601528905876731963688486","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3672.467749641662685140946010511227902532","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"279.1075489727663640707118967988533205924","IVA_applied":"0.43","presumed_ST_base":"6404.425465838509316770186335403726708075","ICMS_ST":"346.6451266125179168657429526994744386054","retailer_acquisition_cash":"4825.264333492594362159579550883898709986","retailer_PC_revenue_base":"6089.394156076842412246138954213488374979","retailer_PC_credit_base":"3672.467749641662685140946010511227902532","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"279.1075489727663640707118967988533205924","ICMS":"1152.796583850931677018633540372670807454"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"462.7939558618400233307065605202251164984","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"279.1075489727663640707118967988533205924","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"183.6864068890736592599946637213717959060","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P015","P016","S002","EP008","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T002","product_id":"BR-T002","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"5997.081411769438581322520252667465054176","reference_price_brl":"7499","savings_vs_reference_brl":"1501.918588230561418677479747332534945824","fixed_residual_brl":"4820.448742976588628762541806020066889632","modeled_net_tax_total_brl":"1176.632668792849952559978446647398164544","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1083.054441767423354921420835083220972127","PIS":"93.57822702542659763855761156417719241679","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.62008830634974722442325137759398083844","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5997.08","fixed_residual_brl":"4820.45","modeled_net_tax_total_brl":"1176.63","modeled_tax_share_percent":"19.62","savings_vs_reference_brl":"1501.92"},"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":"3393.360200668896321070234113712374581940","retailer_fixed_residual_brl":"1427.088542307692307692307692307692307692","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4560.048647005168744299179081787777439951","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"7499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4207.670713937153671023390967689281165995","supplier_own_ICMS":"757.3807285086876607842103741840706098791","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3450.289985428466010239180593505210556116","supplier_PIS_debit":"56.92978475956968916894647979283597417591","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"6016.969120930129749563449083795672067373","ICMS_ST":"325.6737132587356941372104608991503622479","retailer_acquisition_cash":"4533.344427195889365160601428588431528243","retailer_PC_revenue_base":"5671.407698510702887185309791768314691928","retailer_PC_credit_base":"3450.289985428466010239180593505210556116","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"56.92978475956968916894647979283597417591","COFINS":"0.000000000000000000000000000000000000","ICMS":"1083.054441767423354921420835083220972127"},"retailer_debits":{"PIS":"93.57822702542659763855761156417719241681","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"56.92978475956968916894647979283597417591","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"36.64844226585690846961113177134121824090","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P015","P016","S002","EP008","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T002","product_id":"BR-T002","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"5813.115698509564969192298384844968695900","reference_price_brl":"7499","savings_vs_reference_brl":"1685.884301490435030807701615155031304100","fixed_residual_brl":"4820.448742976588628762541806020066889632","modeled_net_tax_total_brl":"992.6669555329763404297565788249018062682","modeled_net_tax_components_brl":{"II":"0","IPI":"550.8701624462494027711419015766841853798","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"441.7967930867269376586146772482176208884"},"modeled_tax_share_percent":"17.07633233220333081424917801246761552726","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5813.12","fixed_residual_brl":"4820.45","modeled_net_tax_total_brl":"992.67","modeled_tax_share_percent":"17.08","savings_vs_reference_brl":"1685.88"},"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":"3393.360200668896321070234113712374581940","retailer_fixed_residual_brl":"1427.088542307692307692307692307692307692","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4560.048647005168744299179081787777439951","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"7499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3672.467749641662685140946010511227902532","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"550.8701624462494027711419015766841853798","supplier_PC_base":"3672.467749641662685140946010511227902532","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"279.1075489727663640707118967988533205924","IVA_applied":"0.43","presumed_ST_base":"6039.373214285714285714285714285714285714","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4223.337912087912087912087912087912087912","retailer_PC_revenue_base":"5813.115698509564969192298384844968695900","retailer_PC_credit_base":"3672.467749641662685140946010511227902532","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"550.8701624462494027711419015766841853798","PIS":"0.000000000000000000000000000000000000","COFINS":"279.1075489727663640707118967988533205924","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"441.7967930867269376586146772482176208884","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"279.1075489727663640707118967988533205924","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"162.6892441139605735879027804493643002960","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P015","P016","S002","EP008","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T002","product_id":"BR-T002","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"5427.546762369962918452891606553989296440","reference_price_brl":"7499","savings_vs_reference_brl":"2071.453237630037081547108393446010703560","fixed_residual_brl":"4820.448742976588628762541806020066889632","modeled_net_tax_total_brl":"607.0980193933742896903498005339224068087","modeled_net_tax_components_brl":{"II":"0","IPI":"517.5434978142699015358770890257815834174","ICMS":"0.000000000000000000000000000000000000","PIS":"89.55452157910438815447271150814082339129","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.18549587822035060885317698839341712292","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5427.55","fixed_residual_brl":"4820.45","modeled_net_tax_total_brl":"607.10","modeled_tax_share_percent":"11.19","savings_vs_reference_brl":"2071.45"},"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":"3393.360200668896321070234113712374581940","retailer_fixed_residual_brl":"1427.088542307692307692307692307692307692","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4560.048647005168744299179081787777439951","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"7499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3450.289985428466010239180593505210556116","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"517.5434978142699015358770890257815834174","supplier_PC_base":"3450.289985428466010239180593505210556116","supplier_PIS_debit":"56.92978475956968916894647979283597417591","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5674.001881037112353838332486019318759532","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3967.833483242735911775057682530992139533","retailer_PC_revenue_base":"5427.546762369962918452891606553989296440","retailer_PC_credit_base":"3450.289985428466010239180593505210556116","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"517.5434978142699015358770890257815834174","PIS":"56.92978475956968916894647979283597417591","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"89.55452157910438815447271150814082339126","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"56.92978475956968916894647979283597417591","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"32.62473681953469898552623171530484921535","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000007"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P015","P016","S002","EP008","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T002","product_id":"BR-T002","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"6666.147015050167224080267558528428093645","reference_price_brl":"7499","savings_vs_reference_brl":"832.852984949832775919732441471571906355","fixed_residual_brl":"4820.448742976588628762541806020066889632","modeled_net_tax_total_brl":"1845.698272073578595317725752508361204013","modeled_net_tax_components_brl":{"II":"0","IPI":"620.7366220735785953177257525083612040134","ICMS":"1224.961650000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"27.68763226953356471683738254465419453144","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6666.15","fixed_residual_brl":"4820.45","modeled_net_tax_total_brl":"1845.70","modeled_tax_share_percent":"27.69","savings_vs_reference_brl":"832.85"},"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":"3393.360200668896321070234113712374581940","retailer_fixed_residual_brl":"1427.088542307692307692307692307692307692","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4560.048647005168744299179081787777439951","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"7499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4138.244147157190635451505016722408026756","supplier_own_ICMS":"744.8839464882943143812709030100334448161","supplier_IPI":"620.7366220735785953177257525083612040134","supplier_PC_base":"3393.360200668896321070234113712374581940","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"6805.342500000000000000000000000000000000","ICMS_ST":"480.0777035117056856187290969899665551839","retailer_acquisition_cash":"5239.058472742474916387959866220735785953","retailer_PC_revenue_base":"6186.069311538461538461538461538461538461","retailer_PC_credit_base":"3393.360200668896321070234113712374581940","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"620.7366220735785953177257525083612040134","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"1224.961650000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P015","P016","S002","EP008","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T002","product_id":"BR-T002","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"5216.935869022282065760326629891847283152","reference_price_brl":"7499","savings_vs_reference_brl":"2282.064130977717934239673370108152716848","fixed_residual_brl":"4820.448742976588628762541806020066889632","modeled_net_tax_total_brl":"396.4871260456934369977848238717803935196","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"396.4871260456934369977848238717803935196"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000001","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5216.94","fixed_residual_brl":"4820.45","modeled_net_tax_total_brl":"396.49","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"2282.06"},"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":"3393.360200668896321070234113712374581940","retailer_fixed_residual_brl":"1427.088542307692307692307692307692307692","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4560.048647005168744299179081787777439951","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"7499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3672.467749641662685140946010511227902532","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3672.467749641662685140946010511227902532","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"279.1075489727663640707118967988533205924","IVA_applied":"0.43","presumed_ST_base":"5251.628881987577639751552795031055900621","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3672.467749641662685140946010511227902532","retailer_PC_revenue_base":"5216.935869022282065760326629891847283152","retailer_PC_credit_base":"3672.467749641662685140946010511227902532","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"279.1075489727663640707118967988533205924","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"396.4871260456934369977848238717803935196","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"279.1075489727663640707118967988533205924","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"117.3795770729270729270729270729270729272","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-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P015","P016","S002","EP008","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T002","product_id":"BR-T002","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"4901.320531750471406977673417407287127231","reference_price_brl":"7499","savings_vs_reference_brl":"2597.679468249528593022326582592712872769","fixed_residual_brl":"4820.448742976588628762541806020066889632","modeled_net_tax_total_brl":"80.87178877388277821513161138722023759929","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"80.87178877388277821513161138722023759929","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":"4901.32","fixed_residual_brl":"4820.45","modeled_net_tax_total_brl":"80.87","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"2597.68"},"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":"3393.360200668896321070234113712374581940","retailer_fixed_residual_brl":"1427.088542307692307692307692307692307692","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4560.048647005168744299179081787777439951","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"7499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3450.289985428466010239180593505210556116","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3450.289985428466010239180593505210556116","supplier_PIS_debit":"56.92978475956968916894647979283597417591","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"4933.914679162706394642028248712451095246","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3450.289985428466010239180593505210556116","retailer_PC_revenue_base":"4901.320531750471406977673417407287127231","retailer_PC_credit_base":"3450.289985428466010239180593505210556116","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"56.92978475956968916894647979283597417591","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"80.87178877388277821513161138722023759931","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"56.92978475956968916894647979283597417591","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"23.94200401431308904618513159438426342340","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000029"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P015","P016","S002","EP008","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T002","product_id":"BR-T002","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"5885.632786454849498327759197324414715719","reference_price_brl":"7499","savings_vs_reference_brl":"1613.367213545150501672240802675585284281","fixed_residual_brl":"4820.448742976588628762541806020066889632","modeled_net_tax_total_brl":"1065.184043478260869565217391304347826087","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1065.184043478260869565217391304347826087","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.09803774930823616040867279138933792016","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5885.63","fixed_residual_brl":"4820.45","modeled_net_tax_total_brl":"1065.18","modeled_tax_share_percent":"18.10","savings_vs_reference_brl":"1613.37"},"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":"3393.360200668896321070234113712374581940","retailer_fixed_residual_brl":"1427.088542307692307692307692307692307692","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4560.048647005168744299179081787777439951","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"7499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4138.244147157190635451505016722408026756","supplier_own_ICMS":"744.8839464882943143812709030100334448161","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3393.360200668896321070234113712374581940","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5917.689130434782608695652173913043478261","ICMS_ST":"320.3000969899665551839464882943143812709","retailer_acquisition_cash":"4458.544244147157190635451505016722408027","retailer_PC_revenue_base":"5565.332689464882943143812709030100334448","retailer_PC_credit_base":"3393.360200668896321070234113712374581940","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"1065.184043478260869565217391304347826087"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P015","P016","S002","EP008","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T002","product_id":"BR-T002","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"5329.452773076923076923076923076923076923","reference_price_brl":"7499","savings_vs_reference_brl":"2169.547226923076923076923076923076923077","fixed_residual_brl":"4820.448742976588628762541806020066889632","modeled_net_tax_total_brl":"509.0040301003344481605351170568561872910","modeled_net_tax_components_brl":{"II":"0","IPI":"509.0040301003344481605351170568561872910","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.550774756307005525049077429041555399789","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5329.45","fixed_residual_brl":"4820.45","modeled_net_tax_total_brl":"509.00","modeled_tax_share_percent":"9.55","savings_vs_reference_brl":"2169.55"},"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":"3393.360200668896321070234113712374581940","retailer_fixed_residual_brl":"1427.088542307692307692307692307692307692","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4560.048647005168744299179081787777439951","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"7499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3393.360200668896321070234113712374581940","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"509.0040301003344481605351170568561872910","supplier_PC_base":"3393.360200668896321070234113712374581940","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5580.380850000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3902.364230769230769230769230769230769231","retailer_PC_revenue_base":"5329.452773076923076923076923076923076923","retailer_PC_credit_base":"3393.360200668896321070234113712374581940","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"509.0040301003344481605351170568561872910","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P015","P016","S002","EP008","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T002","product_id":"BR-T002","tax_profile_id":"T02","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"4820.448742976588628762541806020066889632","reference_price_brl":"7499","savings_vs_reference_brl":"2678.551257023411371237458193979933110368","fixed_residual_brl":"4820.448742976588628762541806020066889632","modeled_net_tax_total_brl":"0.000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"0","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4820.45","fixed_residual_brl":"4820.45","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"2678.55"},"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":"3393.360200668896321070234113712374581940","retailer_fixed_residual_brl":"1427.088542307692307692307692307692307692","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4560.048647005168744299179081787777439951","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"7499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3393.360200668896321070234113712374581940","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3393.360200668896321070234113712374581940","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"4852.505086956521739130434782608695652174","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3393.360200668896321070234113712374581940","retailer_PC_revenue_base":"4820.448742976588628762541806020066889632","retailer_PC_credit_base":"3393.360200668896321070234113712374581940","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P015","P016","S002","EP008","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]}]}