{"scenario":{"scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","ncm":"8471.30.12","state":"SP","date":"2026-09-12","mode":"educational","path":"technology_retail_st","origin_scenario":"Ordinary commercial finished-goods import assumed; exact manufacturing country not verified.","imported":true,"zfm_qualified":false,"reference_price_brl":"13999","price_source_id":"EP009","price_date":"2026-03-03","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"calibration_policy":"baseline_ST_base_equals_reference_price","customs_fraction":"0.30","dealer_margin_fraction":"0","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"educational_ready":true,"actual_sale_verified":false,"confidence":"MEDIUM","warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."],"rates":{"ICMS":"0.12","ICMS_OWN":"0.12","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-ADP12","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-ADP12","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-ADP12"},"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":"0.37","IVA_adjusted":false,"cest":"21.028.00","source_ids":["P017","P018","S002","EP009","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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"}},"assumption_override":{"assumptionId":"A-CUSTOMS-35","parameter":"customs_fraction","value":"0.30","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-T003"},"sensitivity_fixture":{"product_id":"BR-T003","dimension":"customs_fraction","value":"0.30","status":"feasible","result":{"price_brl":"13999.00","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"4922.79","modeled_tax_share_percent":"35.17","savings_vs_reference_brl":"0.00"}},"baseline_warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs value35% of baseline price is a transparent modeling convention, not an observed category average."],"toggle_cases":[{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"13998.99999999999999999999999999999999999","reference_price_brl":"13999","savings_vs_reference_brl":"0.00000000000000000000000000000000001","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"4922.793887845128530625198349730244366867","modeled_net_tax_components_brl":{"II":"671.9520","IPI":"1332.814979371628054585845763249761980324","ICMS":"1679.880000000000000000000000000000000000","PIS":"220.8586377277054903205331640748968581401","COFINS":"1017.288270745794985718819422405585528403"},"modeled_tax_share_percent":"35.16532529355760076166296413836877181849","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"13999.00","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"4922.79","modeled_tax_share_percent":"35.17","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8885.433195810853697238971754998413202158","supplier_own_ICMS":"1066.251983497302443668676610599809584259","supplier_IPI":"1332.814979371628054585845763249761980324","supplier_PC_base":"7819.181212313551253570295144398603617899","supplier_PIS_debit":"129.0164900031735956839098698825769596953","supplier_COFINS_debit":"594.2577721358298952713424309742938749603","IVA_applied":"0.37","presumed_ST_base":"13999.00000000000000000000000000000000000","ICMS_ST":"613.628016502697556331323389400190415741","retailer_acquisition_cash":"10831.87619168517930815614090764836559822","retailer_PC_revenue_base":"13385.37198349730244366867661059980958425","retailer_PC_credit_base":"7819.181212313551253570295144398603617899","import_ICMS_base_before_grossup":"6095.864550","import_ICMS_gross_base":"6927.118806818181818181818181818181818182","import_payments":{"II":"671.9520","IPI":"730.747800","PIS":"88.19370","COFINS":"405.271050","ICMS":"831.2542568181818181818181818181818181818"},"eligible_import_credits":{"IPI":"730.747800","PIS":"88.19370","COFINS":"405.271050","ICMS":"831.2542568181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"602.067179371628054585845763249761980324","PIS":"40.8227900031735956839098698825769596953","COFINS":"188.9867221358298952713424309742938749603","ICMS":"848.6257431818181818181818181818181818182"},"retailer_debits":{"PIS":"220.8586377277054903205331640748968581401","COFINS":"1017.288270745794985718819422405585528403","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"129.0164900031735956839098698825769596953","COFINS":"594.2577721358298952713424309742938749603","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"91.8421477245318946366232941923198984448","COFINS":"423.0304986099650904474769914312916534427","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000012"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"12950.11148456575867271857982874989910029","reference_price_brl":"13999","savings_vs_reference_brl":"1048.88851543424132728142017125010089971","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"3873.905372410887203343778178480143467153","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1206.603108597773809657220669335411867626","ICMS":"1520.802558076634109691960931630353117956","PIS":"204.5107583205611695774145246376999453613","COFINS":"941.9889474159181144171820528766785362096"},"modeled_tax_share_percent":"29.91406967444177532917943794533765298717","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12950.11","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"3873.91","modeled_tax_share_percent":"29.91","savings_vs_reference_brl":"1048.89"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8044.020723985158731048137795569412450843","supplier_own_ICMS":"965.2824868782190477257765354683294941012","supplier_IPI":"1206.603108597773809657220669335411867626","supplier_PC_base":"7078.738237106939683322361260101082956742","supplier_PIS_debit":"116.7991809122645047748189607916678687862","supplier_COFINS_debit":"537.9841060201274159324994557676823047124","IVA_applied":"0.37","presumed_ST_base":"12673.35465063861758076634109691960931630","ICMS_ST":"555.5200711984150619661843961620236238548","retailer_acquisition_cash":"9806.143903781347602671542861066847942324","retailer_PC_revenue_base":"12394.59141336734361075239543258787547644","retailer_PC_credit_base":"7078.738237106939683322361260101082956742","import_ICMS_base_before_grossup":"5323.119750","import_ICMS_gross_base":"6048.999715909090909090909090909090909091","import_payments":{"II":"0.00","IPI":"629.9550","PIS":"88.19370","COFINS":"405.271050","ICMS":"725.8799659090909090909090909090909090909"},"eligible_import_credits":{"IPI":"629.9550","PIS":"88.19370","COFINS":"405.271050","ICMS":"725.8799659090909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"576.648108597773809657220669335411867626","PIS":"28.6054809122645047748189607916678687862","COFINS":"132.7130560201274159324994557676823047124","ICMS":"794.9225921675432006010518407212622088651"},"retailer_debits":{"PIS":"204.5107583205611695774145246376999453613","COFINS":"941.9889474159181144171820528766785362094","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"116.7991809122645047748189607916678687862","COFINS":"537.9841060201274159324994557676823047124","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"87.7115774082966648025955638460320765751","COFINS":"404.0048413957906984846825971089962314970","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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"12311.21857345562605076179410445588570860","reference_price_brl":"13999","savings_vs_reference_brl":"1687.78142654437394923820589554411429140","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"3235.012461300754581386992454186130075459","modeled_net_tax_components_brl":{"II":"671.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"1460.765217391304347826086956521739130435","PIS":"196.6256381027667984189723320158102766799","COFINS":"905.6696058066834351419331656485806683437"},"modeled_tax_share_percent":"26.27694766361963414136598961990470239359","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12311.22","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"3235.01","modeled_tax_share_percent":"26.28","savings_vs_reference_brl":"1687.78"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8885.433195810853697238971754998413202158","supplier_own_ICMS":"1066.251983497302443668676610599809584259","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7819.181212313551253570295144398603617899","supplier_PIS_debit":"129.0164900031735956839098698825769596953","supplier_COFINS_debit":"594.2577721358298952713424309742938749603","IVA_applied":"0.37","presumed_ST_base":"12173.04347826086956521739130434782608696","ICMS_ST":"394.513233894001904157410345921929546176","retailer_acquisition_cash":"9279.946429704855601396382100920342748334","retailer_PC_revenue_base":"11916.70533956162414660438375853395616242","retailer_PC_credit_base":"7819.181212313551253570295144398603617899","import_ICMS_base_before_grossup":"5365.116750","import_ICMS_gross_base":"6096.723579545454545454545454545454545455","import_payments":{"II":"671.9520","IPI":"0.0000","PIS":"88.19370","COFINS":"405.271050","ICMS":"731.6068295454545454545454545454545454545"},"eligible_import_credits":{"IPI":"0.0000","PIS":"88.19370","COFINS":"405.271050","ICMS":"731.6068295454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"40.8227900031735956839098698825769596953","COFINS":"188.9867221358298952713424309742938749603","ICMS":"729.1583878458498023715415019762845849805"},"retailer_debits":{"PIS":"196.6256381027667984189723320158102766799","COFINS":"905.6696058066834351419331656485806683439","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"129.0164900031735956839098698825769596953","COFINS":"594.2577721358298952713424309742938749603","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"67.6091480995932027350624621332333169846","COFINS":"311.4118336708535398705907346742867933836","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000006"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"12034.19867107647841036952718669922443617","reference_price_brl":"13999","savings_vs_reference_brl":"1964.80132892352158963047281330077556383","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"2957.992558921606940994725536429468803031","modeled_net_tax_components_brl":{"II":"671.9520","IPI":"1172.877181847032688035544271659790542685","ICMS":"0.000000000000000000000000000000000000","PIS":"198.5642780727618937710971985805372031968","COFINS":"914.5990990018123591880840661891410571487"},"modeled_tax_share_percent":"24.57988803218760350609387741851866044777","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12034.20","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"2957.99","modeled_tax_share_percent":"24.58","savings_vs_reference_brl":"1964.80"},"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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7819.181212313551253570295144398603617899","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1172.877181847032688035544271659790542685","supplier_PC_base":"7819.181212313551253570295144398603617899","supplier_PIS_debit":"129.0164900031735956839098698825769596953","supplier_COFINS_debit":"594.2577721358298952713424309742938749603","IVA_applied":"0.37","presumed_ST_base":"12319.12000000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8992.058394160583941605839416058394160584","retailer_PC_revenue_base":"12034.19867107647841036952718669922443617","retailer_PC_credit_base":"7819.181212313551253570295144398603617899","import_ICMS_base_before_grossup":"6095.864550","import_ICMS_gross_base":"6095.864550","import_payments":{"II":"671.9520","IPI":"730.747800","PIS":"88.19370","COFINS":"405.271050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"730.747800","PIS":"88.19370","COFINS":"405.271050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"442.129381847032688035544271659790542685","PIS":"40.8227900031735956839098698825769596953","COFINS":"188.9867221358298952713424309742938749603","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"198.5642780727618937710971985805372031968","COFINS":"914.5990990018123591880840661891410571489","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"129.0164900031735956839098698825769596953","COFINS":"594.2577721358298952713424309742938749603","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"69.5477880695882980871873286979602435015","COFINS":"320.3413268659824639167416352148471821886","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000004"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"13702.65369969718362518834024478491087731","reference_price_brl":"13999","savings_vs_reference_brl":"296.34630030281637481165975521508912269","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"4626.447587542312155813538594515155244176","modeled_net_tax_components_brl":{"II":"671.9520","IPI":"1309.014711882848982182527088906016230675","ICMS":"1649.882142857142857142857142857142857143","PIS":"0.000000000000000000000000000000000000","COFINS":"995.5987328023203164881543627519961563577"},"modeled_tax_share_percent":"33.76315047387173262724082925015517518159","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"13702.65","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"4626.45","modeled_tax_share_percent":"33.76","savings_vs_reference_brl":"296.35"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8726.764745885659881216847259373441537833","supplier_own_ICMS":"1047.211769506279185746021671124812984540","supplier_IPI":"1309.014711882848982182527088906016230675","supplier_PC_base":"7679.552976379380695470825588248628553293","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"583.6460262048329328557827447068957700503","IVA_applied":"0.37","presumed_ST_base":"13749.01785714285714285714285714285714286","ICMS_ST":"602.670373350863671396835471732329872603","retailer_acquisition_cash":"10638.44983111937253479620982001178764111","retailer_PC_revenue_base":"13099.98332634631995379150477305258100471","retailer_PC_credit_base":"7679.552976379380695470825588248628553293","import_ICMS_base_before_grossup":"6007.670850","import_ICMS_gross_base":"6826.898693181818181818181818181818181818","import_payments":{"II":"671.9520","IPI":"730.747800","PIS":"0.00","COFINS":"405.271050","ICMS":"819.2278431818181818181818181818181818182"},"eligible_import_credits":{"IPI":"730.747800","PIS":"0.00","COFINS":"405.271050","ICMS":"819.2278431818181818181818181818181818182"},"supplier_net_remittance_or_credit":{"IPI":"578.266911882848982182527088906016230675","PIS":"0.000000000000000000000000000000000000","COFINS":"178.3749762048329328557827447068957700503","ICMS":"830.6542996753246753246753246753246753248"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"995.5987328023203164881543627519961563580","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"583.6460262048329328557827447068957700503","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"411.9527065974873836323716180451003863077","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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"12728.72852971018374830111822145981398836","reference_price_brl":"13999","savings_vs_reference_brl":"1270.27147028981625169888177854018601164","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"3652.522417555312278926316571190058355217","modeled_net_tax_components_brl":{"II":"671.9520","IPI":"1229.821651021609008171484524808499234513","ICMS":"1550.067208947635993899339095068632435181","PIS":"200.6815575860672768554929513129266855230","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"28.69510814870427098176027858620668644008","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12728.73","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"3652.52","modeled_tax_share_percent":"28.70","savings_vs_reference_brl":"1270.27"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8198.811006810726721143230165389994896754","supplier_own_ICMS":"983.8573208172872065371876198467993876105","supplier_IPI":"1229.821651021609008171484524808499234513","supplier_PC_base":"7214.953685993439514606042545543195509144","supplier_PIS_debit":"119.0467358188917519909997020014627259009","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"12917.22674123029994916115912557193695984","ICMS_ST":"566.2098881303487873621514752218330475705","retailer_acquisition_cash":"9994.842545962684516676866165420327178838","retailer_PC_revenue_base":"12162.51864157983496093896674623798094079","retailer_PC_credit_base":"7214.953685993439514606042545543195509144","import_ICMS_base_before_grossup":"5690.593500","import_ICMS_gross_base":"6466.583522727272727272727272727272727273","import_payments":{"II":"671.9520","IPI":"730.747800","PIS":"88.19370","COFINS":"0.00","ICMS":"775.9900227272727272727272727272727272727"},"eligible_import_credits":{"IPI":"730.747800","PIS":"88.19370","COFINS":"0.00","ICMS":"775.9900227272727272727272727272727272727"},"supplier_net_remittance_or_credit":{"IPI":"499.073851021609008171484524808499234513","PIS":"30.8530358188917519909997020014627259009","COFINS":"0.000000000000000000000000000000000000","ICMS":"774.0771862203632666266118223413597079083"},"retailer_debits":{"PIS":"200.6815575860672768554929513129266855230","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"119.0467358188917519909997020014627259009","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"81.6348217671755248644932493114639596221","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000008"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"11422.15573120068817394016617293108921555","reference_price_brl":"13999","savings_vs_reference_brl":"2576.84426879931182605983382706891078445","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"2345.949619045816704565364522661333582421","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1322.437007023160095384313853591611406918","PIS":"182.5725199824198275836468761043288204950","COFINS":"840.9400920402367815974037929653933550076"},"modeled_tax_share_percent":"20.53858898664492552412907336834805843274","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11422.16","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"2345.95","modeled_tax_share_percent":"20.54","savings_vs_reference_brl":"2576.84"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8044.020723985158731048137795569412450843","supplier_own_ICMS":"965.2824868782190477257765354683294941012","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7078.738237106939683322361260101082956742","supplier_PIS_debit":"116.7991809122645047748189607916678687862","supplier_COFINS_debit":"537.9841060201274159324994557676823047124","IVA_applied":"0.37","presumed_ST_base":"11020.30839185966746153594877993009505765","ICMS_ST":"357.1545201449410476585373181232819128168","retailer_acquisition_cash":"8401.175244130099778706675113692694363660","retailer_PC_revenue_base":"11065.00121105574712628162885480780730273","retailer_PC_credit_base":"7078.738237106939683322361260101082956742","import_ICMS_base_before_grossup":"4693.164750","import_ICMS_gross_base":"5333.141761363636363636363636363636363636","import_payments":{"II":"0.00","IPI":"0.00","PIS":"88.19370","COFINS":"405.271050","ICMS":"639.9770113636363636363636363636363636364"},"eligible_import_credits":{"IPI":"0.00","PIS":"88.19370","COFINS":"405.271050","ICMS":"639.9770113636363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"28.6054809122645047748189607916678687862","COFINS":"132.7130560201274159324994557676823047124","ICMS":"682.4599956595237317479502172279750432816"},"retailer_debits":{"PIS":"182.5725199824198275836468761043288204950","COFINS":"840.9400920402367815974037929653933550075","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"116.7991809122645047748189607916678687862","COFINS":"537.9841060201274159324994557676823047124","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"65.7733390701553228088279153126609517088","COFINS":"302.9559860201093656649043371977110502951","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000006"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"11171.36842724067484503929018103021275663","reference_price_brl":"13999","savings_vs_reference_brl":"2827.63157275932515496070981896978724337","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"2095.162315085803375664488530760457123499","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1061.810735566040952498354189015162443511","ICMS":"0.000000000000000000000000000000000000","PIS":"184.3275790494711349431482879869985104844","COFINS":"849.0240004702912882229860537582961695036"},"modeled_tax_share_percent":"18.75475085019022986089086610764958175958","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11171.37","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"2095.16","modeled_tax_share_percent":"18.75","savings_vs_reference_brl":"2827.63"},"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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7078.738237106939683322361260101082956742","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1061.810735566040952498354189015162443511","supplier_PC_base":"7078.738237106939683322361260101082956742","supplier_PIS_debit":"116.7991809122645047748189607916678687862","supplier_COFINS_debit":"537.9841060201274159324994557676823047124","IVA_applied":"0.37","presumed_ST_base":"11152.55209256198347107438016528925619835","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8140.548972672980635820715449116245400253","retailer_PC_revenue_base":"11171.36842724067484503929018103021275663","retailer_PC_credit_base":"7078.738237106939683322361260101082956742","import_ICMS_base_before_grossup":"5323.119750","import_ICMS_gross_base":"5323.119750","import_payments":{"II":"0.00","IPI":"629.9550","PIS":"88.19370","COFINS":"405.271050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"629.9550","PIS":"88.19370","COFINS":"405.271050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"431.855735566040952498354189015162443511","PIS":"28.6054809122645047748189607916678687862","COFINS":"132.7130560201274159324994557676823047124","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"184.3275790494711349431482879869985104844","COFINS":"849.0240004702912882229860537582961695039","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"116.7991809122645047748189607916678687862","COFINS":"537.9841060201274159324994557676823047124","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"67.5283981372066301683293271953306416982","COFINS":"311.0398944501638722904865979906138647915","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000004"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"12676.88582348013031250338647364459900501","reference_price_brl":"13999","savings_vs_reference_brl":"1322.11417651986968749661352635540099499","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"3600.679711325258843128584823374843371868","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1185.056624515670705913341728811565227133","ICMS":"1493.645369539551357733175914994096812278","PIS":"0.000000000000000000000000000000000000","COFINS":"921.9777172700367794820671795691813324569"},"modeled_tax_share_percent":"28.40350352178828654349955913809160273299","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12676.89","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"3600.68","modeled_tax_share_percent":"28.40","savings_vs_reference_brl":"1322.11"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7900.377496771138039422278192077101514221","supplier_own_ICMS":"948.0452996125365647306733830492521817065","supplier_IPI":"1185.056624515670705913341728811565227133","supplier_PC_base":"6952.332197158601474691604809027849332514","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"528.3772469840537120765619654861165492711","IVA_applied":"0.37","presumed_ST_base":"12447.04474616292798110979929161747343565","ICMS_ST":"545.6000699270147930025025319448446305715","retailer_acquisition_cash":"9631.034191213823538338122452833511371926","retailer_PC_revenue_base":"12131.28575355311551950088394169975437444","retailer_PC_credit_base":"6952.332197158601474691604809027849332514","import_ICMS_base_before_grossup":"5234.926050","import_ICMS_gross_base":"5948.779602272727272727272727272727272727","import_payments":{"II":"0.00","IPI":"629.9550","PIS":"0.00","COFINS":"405.271050","ICMS":"713.8535522727272727272727272727272727273"},"eligible_import_credits":{"IPI":"629.9550","PIS":"0.00","COFINS":"405.271050","ICMS":"713.8535522727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"555.101624515670705913341728811565227133","PIS":"0.000000000000000000000000000000000000","COFINS":"123.1061969840537120765619654861165492711","ICMS":"779.7918172668240850059031877213695395507"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"921.9777172700367794820671795691813324574","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"528.3772469840537120765619654861165492711","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"393.6004702859830674055052140830647831863","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000007"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"11778.74288768775699851348322286171787557","reference_price_brl":"13999","savings_vs_reference_brl":"2220.25711231224300148651677713828212443","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"2702.536775532885529138681572591962242434","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1113.362807374153261071609311054281921577","ICMS":"1403.282482414382770254656375652816933955","PIS":"185.8914857443494978124158858848633869015","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"22.94418683981827608761371020044683752269","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11778.74","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"2702.54","modeled_tax_share_percent":"22.94","savings_vs_reference_brl":"2220.26"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7422.418715827688407144062073695212810513","supplier_own_ICMS":"890.6902458993226088572874488434255372616","supplier_IPI":"1113.362807374153261071609311054281921577","supplier_PC_base":"6531.728469928365798286774624851787273251","supplier_PIS_debit":"107.7735197538180356717317813100544900086","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"11694.02068678652308545546979710680778296","ICMS_ST":"512.5922365150601613973689268093913966934","retailer_acquisition_cash":"9048.373759716901829613040311558886128783","retailer_PC_revenue_base":"11266.15065117269683711611429605232647888","retailer_PC_credit_base":"6531.728469928365798286774624851787273251","import_ICMS_base_before_grossup":"4917.84870","import_ICMS_gross_base":"5588.464431818181818181818181818181818182","import_payments":{"II":"0.00","IPI":"629.9550","PIS":"88.19370","COFINS":"0.00","ICMS":"670.6157318181818181818181818181818181818"},"eligible_import_credits":{"IPI":"629.9550","PIS":"88.19370","COFINS":"0.00","ICMS":"670.6157318181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"483.407807374153261071609311054281921577","PIS":"19.5798197538180356717317813100544900086","COFINS":"0.000000000000000000000000000000000000","ICMS":"732.6667505962009520728381938346351157732"},"retailer_debits":{"PIS":"185.8914857443494978124158858848633869015","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"107.7735197538180356717317813100544900086","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"78.1179659905314621406841045748088968929","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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"10741.77202441308150895294947688127342494","reference_price_brl":"13999","savings_vs_reference_brl":"3257.22797558691849104705052311872657506","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"1665.565912258210039578147826611517791807","modeled_net_tax_components_brl":{"II":"671.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"177.2392384028158448977236663685410115115","COFINS":"816.3746738553941946804241602429767802957"},"modeled_tax_share_percent":"15.50550419868191822708403461762585039408","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10741.77","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"1665.57","modeled_tax_share_percent":"15.51","savings_vs_reference_brl":"3257.23"},"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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7819.181212313551253570295144398603617899","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7819.181212313551253570295144398603617899","supplier_PIS_debit":"129.0164900031735956839098698825769596953","supplier_COFINS_debit":"594.2577721358298952713424309742938749603","IVA_applied":"0.37","presumed_ST_base":"10712.27826086956521739130434782608695652","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7819.181212313551253570295144398603617899","retailer_PC_revenue_base":"10741.77202441308150895294947688127342494","retailer_PC_credit_base":"7819.181212313551253570295144398603617899","import_ICMS_base_before_grossup":"5365.116750","import_ICMS_gross_base":"5365.116750","import_payments":{"II":"671.9520","IPI":"0.0000","PIS":"88.19370","COFINS":"405.271050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"88.19370","COFINS":"405.271050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"40.8227900031735956839098698825769596953","COFINS":"188.9867221358298952713424309742938749603","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"177.2392384028158448977236663685410115115","COFINS":"816.3746738553941946804241602429767802954","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"129.0164900031735956839098698825769596953","COFINS":"594.2577721358298952713424309742938749603","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"48.2227483996422492138137964859640518162","COFINS":"222.1169017195642994090817292686829053351","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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"12070.76909244584132374856408043151480608","reference_price_brl":"13999","savings_vs_reference_brl":"1928.23090755415867625143591956848519392","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"2994.562980290969854373762430161759172957","modeled_net_tax_components_brl":{"II":"671.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"1434.680124223602484472049689440993788820","PIS":"0.000000000000000000000000000000000000","COFINS":"887.9308560673673699017127407207653841367"},"modeled_tax_share_percent":"24.80838592269182493094600549686901621246","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12070.77","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"2994.56","modeled_tax_share_percent":"24.81","savings_vs_reference_brl":"1928.23"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8726.764745885659881216847259373441537833","supplier_own_ICMS":"1047.211769506279185746021671124812984540","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7679.552976379380695470825588248628553293","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"583.6460262048329328557827447068957700503","IVA_applied":"0.37","presumed_ST_base":"11955.66770186335403726708074534161490683","ICMS_ST":"387.468354717323298726028018316180804280","retailer_acquisition_cash":"9114.233100602983179942875277689622342113","retailer_PC_revenue_base":"11683.30073772851802502253606211533400180","retailer_PC_credit_base":"7679.552976379380695470825588248628553293","import_ICMS_base_before_grossup":"5276.923050","import_ICMS_gross_base":"5996.503465909090909090909090909090909091","import_payments":{"II":"671.9520","IPI":"0.0000","PIS":"0.00","COFINS":"405.271050","ICMS":"719.5804159090909090909090909090909090909"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"405.271050","ICMS":"719.5804159090909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"178.3749762048329328557827447068957700503","ICMS":"715.0997083145115753811405985319028797291"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"887.9308560673673699017127407207653841368","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"583.6460262048329328557827447068957700503","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"304.2848298625344370459299960138696140865","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000012"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"11276.09170587795160542434078194276165114","reference_price_brl":"13999","savings_vs_reference_brl":"2722.90829412204839457565921805723834886","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"2199.885593723080136049539131673006018008","modeled_net_tax_components_brl":{"II":"671.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"1347.884529519683472955947039190115161026","PIS":"180.0490642033966630935920924828908569824","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.50929143806389430798038823532976914485","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11276.09","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"2199.89","modeled_tax_share_percent":"19.51","savings_vs_reference_brl":"2722.91"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8198.811006810726721143230165389994896754","supplier_own_ICMS":"983.8573208172872065371876198467993876105","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7214.953685993439514606042545543195509144","supplier_PIS_debit":"119.0467358188917519909997020014627259009","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"11232.37107933069560796622532658429300855","ICMS_ST":"364.0272087023962664187594193433157734155","retailer_acquisition_cash":"8562.838215513122987561989584733310670170","retailer_PC_revenue_base":"10912.06449717555533900558136259944587772","retailer_PC_credit_base":"7214.953685993439514606042545543195509144","import_ICMS_base_before_grossup":"4959.84570","import_ICMS_gross_base":"5636.188295454545454545454545454545454545","import_payments":{"II":"671.9520","IPI":"0.0000","PIS":"88.19370","COFINS":"0.00","ICMS":"676.3425954545454545454545454545454545455"},"eligible_import_credits":{"IPI":"0.0000","PIS":"88.19370","COFINS":"0.00","ICMS":"676.3425954545454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"30.8530358188917519909997020014627259009","COFINS":"0.000000000000000000000000000000000000","ICMS":"671.5419340651380184104924937355697064805"},"retailer_debits":{"PIS":"180.0490642033966630935920924828908569824","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"119.0467358188917519909997020014627259009","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"61.0023283845049111025923904814281310815","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000003"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"11796.63534481794217932405355899031376205","reference_price_brl":"13999","savings_vs_reference_brl":"2202.36465518205782067594644100968623795","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"2720.429232663070709949251908720558128910","modeled_net_tax_components_brl":{"II":"671.9520","IPI":"1151.932946456907104320623838237294282994","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"896.5442862061636056286280704832638459157"},"modeled_tax_share_percent":"23.06106065962366300821618546508757883761","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11796.64","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"2720.43","modeled_tax_share_percent":"23.06","savings_vs_reference_brl":"2202.36"},"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":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7679.552976379380695470825588248628553293","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1151.932946456907104320623838237294282994","supplier_PC_base":"7679.552976379380695470825588248628553293","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"583.6460262048329328557827447068957700503","IVA_applied":"0.37","presumed_ST_base":"12099.13571428571428571428571428571428571","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8831.485922836287799791449426485922836287","retailer_PC_revenue_base":"11796.63534481794217932405355899031376205","retailer_PC_credit_base":"7679.552976379380695470825588248628553293","import_ICMS_base_before_grossup":"6007.670850","import_ICMS_gross_base":"6007.670850","import_payments":{"II":"671.9520","IPI":"730.747800","PIS":"0.00","COFINS":"405.271050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"730.747800","PIS":"0.00","COFINS":"405.271050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"421.185146456907104320623838237294282994","PIS":"0.000000000000000000000000000000000000","COFINS":"178.3749762048329328557827447068957700503","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"896.5442862061636056286280704832638459158","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"583.6460262048329328557827447068957700503","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"312.8982600013306727728453257763680758655","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000005"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"11012.10082872789770876025219329052868278","reference_price_brl":"13999","savings_vs_reference_brl":"2986.89917127210229123974780670947131722","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"1935.894716573026239385450543020773049638","modeled_net_tax_components_brl":{"II":"671.9520","IPI":"1082.243052899015927190906381831479326372","ICMS":"0.000000000000000000000000000000000000","PIS":"181.6996636740103121945441611892937232659","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.57970387923389596521109733899215572052","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11012.10","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"1935.89","modeled_tax_share_percent":"17.58","savings_vs_reference_brl":"2986.90"},"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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7214.953685993439514606042545543195509144","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1082.243052899015927190906381831479326372","supplier_PC_base":"7214.953685993439514606042545543195509144","supplier_PIS_debit":"119.0467358188917519909997020014627259009","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"11367.15953228266395526182003050330452466","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8297.196738892455441796948927374674835516","retailer_PC_revenue_base":"11012.10082872789770876025219329052868278","retailer_PC_credit_base":"7214.953685993439514606042545543195509144","import_ICMS_base_before_grossup":"5690.593500","import_ICMS_gross_base":"5690.593500","import_payments":{"II":"671.9520","IPI":"730.747800","PIS":"88.19370","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"730.747800","PIS":"88.19370","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"351.495252899015927190906381831479326372","PIS":"30.8530358188917519909997020014627259009","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"181.6996636740103121945441611892937232659","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"119.0467358188917519909997020014627259009","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"62.6529278551185602035444591878309973650","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000007"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"12482.17880593462392891145668041891463028","reference_price_brl":"13999","savings_vs_reference_brl":"1516.82119406537607108854331958108536972","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"3405.972693779752459536655030149158997144","modeled_net_tax_components_brl":{"II":"671.9520","IPI":"1209.529593779752459536655030149158997144","ICMS":"1524.491100000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"27.28668405359159234512601071511514611156","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12482.18","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"3405.97","modeled_tax_share_percent":"27.29","savings_vs_reference_brl":"1516.82"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8063.530625198349730244366867661059980958","supplier_own_ICMS":"967.6236750238019676293240241193271977150","supplier_IPI":"1209.529593779752459536655030149158997144","supplier_PC_base":"7095.906950174547762615042843541732783243","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"12704.09250000000000000000000000000000000","ICMS_ST":"556.8674249761980323706759758806728022850","retailer_acquisition_cash":"9829.927643954300222151697873690891780387","retailer_PC_revenue_base":"11925.31138095842589654078070453824182800","retailer_PC_credit_base":"7095.906950174547762615042843541732783243","import_ICMS_base_before_grossup":"5602.399800","import_ICMS_gross_base":"6366.363409090909090909090909090909090909","import_payments":{"II":"671.9520","IPI":"730.747800","PIS":"0.00","COFINS":"0.00","ICMS":"763.9636090909090909090909090909090909091"},"eligible_import_credits":{"IPI":"730.747800","PIS":"0.00","COFINS":"0.00","ICMS":"763.9636090909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"478.781793779752459536655030149158997144","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"760.5274909090909090909090909090909090909"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","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":"0.000000000000000000000000000000000001"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"10001.32904920646993870501559258375276379","reference_price_brl":"13999","savings_vs_reference_brl":"3997.67095079353006129498440741624723621","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"925.1229370515984693302139423139971306501","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"165.0219293119067539886327572776319206025","COFINS":"760.1010077396917153415811850363652100476"},"modeled_tax_share_percent":"9.249999999999999999999999999999999999995","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10001.33","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"925.12","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"3997.67"},"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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7078.738237106939683322361260101082956742","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7078.738237106939683322361260101082956742","supplier_PIS_debit":"116.7991809122645047748189607916678687862","supplier_COFINS_debit":"537.9841060201274159324994557676823047124","IVA_applied":"0.37","presumed_ST_base":"9697.871384836507366151634926338483650737","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7078.738237106939683322361260101082956742","retailer_PC_revenue_base":"10001.32904920646993870501559258375276379","retailer_PC_credit_base":"7078.738237106939683322361260101082956742","import_ICMS_base_before_grossup":"4693.164750","import_ICMS_gross_base":"4693.164750","import_payments":{"II":"0.00","IPI":"0.00","PIS":"88.19370","COFINS":"405.271050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"88.19370","COFINS":"405.271050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"28.6054809122645047748189607916678687862","COFINS":"132.7130560201274159324994557676823047124","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"165.0219293119067539886327572776319206025","COFINS":"760.1010077396917153415811850363652100480","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"116.7991809122645047748189607916678687862","COFINS":"537.9841060201274159324994557676823047124","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"48.2227483996422492138137964859640518163","COFINS":"222.1169017195642994090817292686829053356","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000049"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"11199.53369999885501607748663367520146182","reference_price_brl":"13999","savings_vs_reference_brl":"2799.46630000114498392251336632479853818","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"2123.327587843983546702684983405445828687","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1298.822060469175093681022534777475488938","PIS":"0.000000000000000000000000000000000000","COFINS":"824.5055273748084530216624486279703397489"},"modeled_tax_share_percent":"18.95907137494662501012685872882213754364","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11199.53","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"2123.33","modeled_tax_share_percent":"18.96","savings_vs_reference_brl":"2799.47"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7900.377496771138039422278192077101514221","supplier_own_ICMS":"948.0452996125365647306733830492521817065","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6952.332197158601474691604809027849332514","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"528.3772469840537120765619654861165492711","IVA_applied":"0.37","presumed_ST_base":"10823.51717057645911400852112314562907448","ICMS_ST":"350.7767608566385289503491517282233072315","retailer_acquisition_cash":"8251.154257627776568372627343805324821452","retailer_PC_revenue_base":"10848.75693914221648712713748194697815459","retailer_PC_credit_base":"6952.332197158601474691604809027849332514","import_ICMS_base_before_grossup":"4604.971050","import_ICMS_gross_base":"5232.921647727272727272727272727272727273","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"405.271050","ICMS":"627.9505977272727272727272727272727272727"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"405.271050","ICMS":"627.9505977272727272727272727272727272727"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"123.1061969840537120765619654861165492711","ICMS":"670.8714627419023664082952620502027616653"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"824.5055273748084530216624486279703397488","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"528.3772469840537120765619654861165492711","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"296.1282803907547409451004831418537904777","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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"10463.66455016342458462858334042710676795","reference_price_brl":"13999","savings_vs_reference_brl":"3535.33544983657541537141665957289323205","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"1387.458438008553115253781690157351134814","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1220.245636882071974134483804915492986048","PIS":"167.2128011264811411192978852418581487661","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"13.25977559159122108965679196744028840140","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10463.66","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"1387.46","modeled_tax_share_percent":"13.26","savings_vs_reference_brl":"3535.34"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7422.418715827688407144062073695212810513","supplier_own_ICMS":"890.6902458993226088572874488434255372616","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6531.728469928365798286774624851787273251","supplier_PIS_debit":"107.7735197538180356717317813100544900086","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"10168.71364068393311778736504096244155040","ICMS_ST":"329.5553909827493652771963560720674487864","retailer_acquisition_cash":"7751.974106810437772421258429767280259299","retailer_PC_revenue_base":"10134.10915918067521935138698435503931916","retailer_PC_credit_base":"6531.728469928365798286774624851787273251","import_ICMS_base_before_grossup":"4287.89370","import_ICMS_gross_base":"4872.606477272727272727272727272727272727","import_payments":{"II":"0.00","IPI":"0.00","PIS":"88.19370","COFINS":"0.00","ICMS":"584.7127772727272727272727272727272727273"},"eligible_import_credits":{"IPI":"0.00","PIS":"88.19370","COFINS":"0.00","ICMS":"584.7127772727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"19.5798197538180356717317813100544900086","COFINS":"0.000000000000000000000000000000000000","ICMS":"635.5328596093447014072110776427657133207"},"retailer_debits":{"PIS":"167.2128011264811411192978852418581487661","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"107.7735197538180356717317813100544900086","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"59.4392813726631054475661039318036587575","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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"10951.35924429508840971703719872720025218","reference_price_brl":"13999","savings_vs_reference_brl":"3047.64075570491159028296280127279974782","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"1875.153132140216940342235548457444619043","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1042.849829573790221203740721354177399877","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"832.3033025664267191384948271032672191659"},"modeled_tax_share_percent":"17.12256068229196197046995095065871003406","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10951.36","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"1875.15","modeled_tax_share_percent":"17.12","savings_vs_reference_brl":"3047.64"},"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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6952.332197158601474691604809027849332514","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1042.849829573790221203740721354177399877","supplier_PC_base":"6952.332197158601474691604809027849332514","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"528.3772469840537120765619654861165492711","IVA_applied":"0.37","presumed_ST_base":"10953.39937662337662337662337662337662338","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7995.182026732391695895345530382026732391","retailer_PC_revenue_base":"10951.35924429508840971703719872720025218","retailer_PC_credit_base":"6952.332197158601474691604809027849332514","import_ICMS_base_before_grossup":"5234.926050","import_ICMS_gross_base":"5234.926050","import_payments":{"II":"0.00","IPI":"629.9550","PIS":"0.00","COFINS":"405.271050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"629.9550","PIS":"0.00","COFINS":"405.271050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"412.894829573790221203740721354177399877","PIS":"0.000000000000000000000000000000000000","COFINS":"123.1061969840537120765619654861165492711","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"832.3033025664267191384948271032672191657","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"528.3772469840537120765619654861165492711","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"303.9260555823730070619328616171506698946","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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"10224.67247854003694877256516929082229194","reference_price_brl":"13999","savings_vs_reference_brl":"3774.32752145996305122743483070917770806","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"1148.466366385165479397763519021066658805","modeled_net_tax_components_brl":{"II":"0.00","IPI":"979.7592704892548697430161937277680909878","ICMS":"0.000000000000000000000000000000000000","PIS":"168.7070958959106096547473252932985678170","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.23230469040073328274374556728624561407","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10224.67","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"1148.47","modeled_tax_share_percent":"11.23","savings_vs_reference_brl":"3774.33"},"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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6531.728469928365798286774624851787273252","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"979.7592704892548697430161937277680909878","supplier_PC_base":"6531.728469928365798286774624851787273252","supplier_PIS_debit":"107.7735197538180356717317813100544900087","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"10290.73820437214031520081342145399084901","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7511.487740417620668029790818579555364240","retailer_PC_revenue_base":"10224.67247854003694877256516929082229194","retailer_PC_credit_base":"6531.728469928365798286774624851787273252","import_ICMS_base_before_grossup":"4917.84870","import_ICMS_gross_base":"4917.84870","import_payments":{"II":"0.00","IPI":"629.9550","PIS":"88.19370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"629.9550","PIS":"88.19370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"349.8042704892548697430161937277680909878","PIS":"19.5798197538180356717317813100544900087","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"168.7070958959106096547473252932985678170","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"107.7735197538180356717317813100544900087","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"60.9335761420925739830155439832440778083","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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"11551.32675466189665618418395314618735755","reference_price_brl":"13999","savings_vs_reference_brl":"2447.67324533810334381581604685381264245","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"2475.120642507025186809382302876431724417","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1094.992321052479732263927757421886269871","ICMS":"1380.128321454545454545454545454545454546","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"21.42715460376110807203361098794818747497","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11551.33","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"2475.12","modeled_tax_share_percent":"21.43","savings_vs_reference_brl":"2447.67"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7299.948807016531548426185049479241799140","supplier_own_ICMS":"875.9938568419837858111422059375090158968","supplier_IPI":"1094.992321052479732263927757421886269871","supplier_PC_base":"6423.954950174547762615042843541732783243","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"11501.06934545454545454545454545454545455","ICMS_ST":"504.1344646125616687343123395170364386492","retailer_acquisition_cash":"8899.075592681572949424425146418164507660","retailer_PC_revenue_base":"11047.19229004933498744987161362915091890","retailer_PC_credit_base":"6423.954950174547762615042843541732783243","import_ICMS_base_before_grossup":"4829.6550","import_ICMS_gross_base":"5488.244318181818181818181818181818181818","import_payments":{"II":"0.00","IPI":"629.9550","PIS":"0.00","COFINS":"0.00","ICMS":"658.5893181818181818181818181818181818182"},"eligible_import_credits":{"IPI":"629.9550","PIS":"0.00","COFINS":"0.00","ICMS":"658.5893181818181818181818181818181818182"},"supplier_net_remittance_or_credit":{"IPI":"465.037321052479732263927757421886269871","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"721.5390032727272727272727272727272727278"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","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":"-0.000000000000000000000000000000000002"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"10549.95466683427648200736109336553639949","reference_price_brl":"13999","savings_vs_reference_brl":"3449.04533316572351799263890663446360051","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"1473.748554679405012632559443095780766362","modeled_net_tax_components_brl":{"II":"671.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"801.7965546794050126325594430957807663617"},"modeled_tax_share_percent":"13.96924063865795310394010797430995676489","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10549.95","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"1473.75","modeled_tax_share_percent":"13.97","savings_vs_reference_brl":"3449.05"},"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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7679.552976379380695470825588248628553293","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7679.552976379380695470825588248628553293","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"583.6460262048329328557827447068957700503","IVA_applied":"0.37","presumed_ST_base":"10520.98757763975155279503105590062111801","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7679.552976379380695470825588248628553293","retailer_PC_revenue_base":"10549.95466683427648200736109336553639949","retailer_PC_credit_base":"7679.552976379380695470825588248628553293","import_ICMS_base_before_grossup":"5276.923050","import_ICMS_gross_base":"5276.923050","import_payments":{"II":"671.9520","IPI":"0.0000","PIS":"0.00","COFINS":"405.271050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"405.271050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"178.3749762048329328557827447068957700503","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"801.7965546794050126325594430957807663612","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"583.6460262048329328557827447068957700503","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"218.1505284745720797767766983888849963109","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000007"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"9911.701181652131641458873055688617827285","reference_price_brl":"13999","savings_vs_reference_brl":"4087.298818347868358541126944311382172715","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"835.4950694972601720840714054188621941502","modeled_net_tax_components_brl":{"II":"671.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"163.5430694972601720840714054188621941502","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"8.429381134329109175027160381746582768681","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"9911.70","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"835.50","modeled_tax_share_percent":"8.43","savings_vs_reference_brl":"4087.30"},"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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7214.953685993439514606042545543195509144","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7214.953685993439514606042545543195509144","supplier_PIS_debit":"119.0467358188917519909997020014627259009","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"9884.486549811012135010278287394177847527","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7214.953685993439514606042545543195509144","retailer_PC_revenue_base":"9911.701181652131641458873055688617827285","retailer_PC_credit_base":"7214.953685993439514606042545543195509144","import_ICMS_base_before_grossup":"4959.84570","import_ICMS_gross_base":"4959.84570","import_payments":{"II":"671.9520","IPI":"0.0000","PIS":"88.19370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"88.19370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"30.8530358188917519909997020014627259009","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"163.5430694972601720840714054188621941502","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"119.0467358188917519909997020014627259009","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"44.4963336783684200930717034173994682493","COFINS":"0.000000000000000000000000000000000000","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-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"11073.80254693748016502697556331323389400","reference_price_brl":"13999","savings_vs_reference_brl":"2925.19745306251983497302443668676610600","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"1997.596434782608695652173913043478260869","modeled_net_tax_components_brl":{"II":"671.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"1325.644434782608695652173913043478260869","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.03893853367518067463256666420335022270","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11073.80","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"1997.60","modeled_tax_share_percent":"18.04","savings_vs_reference_brl":"2925.20"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8063.530625198349730244366867661059980958","supplier_own_ICMS":"967.6236750238019676293240241193271977150","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7095.906950174547762615042843541732783243","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"11047.03695652173913043478260869565217391","ICMS_ST":"358.0207597588067280228498889241510631540","retailer_acquisition_cash":"8421.551384957156458267216756585211044112","retailer_PC_revenue_base":"10715.78178717867343700412567438908283085","retailer_PC_credit_base":"7095.906950174547762615042843541732783243","import_ICMS_base_before_grossup":"4871.6520","import_ICMS_gross_base":"5535.968181818181818181818181818181818182","import_payments":{"II":"671.9520","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"664.3161818181818181818181818181818181818"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"664.3161818181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"661.3282529644268774703557312252964426872"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","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":"-0.000000000000000000000000000000000004"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"10812.54415468105363376705807680101555062","reference_price_brl":"13999","savings_vs_reference_brl":"3186.45584531894636623294192319898444938","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"1736.338042526182164392256426531259917486","modeled_net_tax_components_brl":{"II":"671.9520","IPI":"1064.386042526182164392256426531259917486","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"16.05855215651972829298561909295731730617","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10812.54","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"1736.34","modeled_tax_share_percent":"16.06","savings_vs_reference_brl":"3186.46"},"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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7095.906950174547762615042843541732783243","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1064.386042526182164392256426531259917486","supplier_PC_base":"7095.906950174547762615042843541732783243","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"11179.60140000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8160.292992700729927007299270072992700729","retailer_PC_revenue_base":"10812.54415468105363376705807680101555062","retailer_PC_credit_base":"7095.906950174547762615042843541732783243","import_ICMS_base_before_grossup":"5602.399800","import_ICMS_gross_base":"5602.399800","import_payments":{"II":"671.9520","IPI":"730.747800","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"730.747800","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"333.638242526182164392256426531259917486","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","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":"-0.000000000000000000000000000000000001"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"9822.733887613497261228140314144757178718","reference_price_brl":"13999","savings_vs_reference_brl":"4176.266112386502738771859685855242821282","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"746.5277754586257918533386638750015455829","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"746.5277754586257918533386638750015455829"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000003","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"9822.73","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"746.53","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"4176.27"},"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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6952.332197158601474691604809027849332514","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6952.332197158601474691604809027849332514","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"528.3772469840537120765619654861165492711","IVA_applied":"0.37","presumed_ST_base":"9524.695110107284020327498588368153585544","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"6952.332197158601474691604809027849332514","retailer_PC_revenue_base":"9822.733887613497261228140314144757178718","retailer_PC_credit_base":"6952.332197158601474691604809027849332514","import_ICMS_base_before_grossup":"4604.971050","import_ICMS_gross_base":"4604.971050","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"405.271050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"405.271050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"123.1061969840537120765619654861165492711","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"746.5277754586257918533386638750015455826","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"528.3772469840537120765619654861165492711","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"218.1505284745720797767766983888849963115","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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"9228.475965587057925139605134997209591393","reference_price_brl":"13999","savings_vs_reference_brl":"4770.524034412942074860394865002790408607","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"152.2698534321864557648034847274539582580","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"152.2698534321864557648034847274539582580","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":"9228.48","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"152.27","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"4770.52"},"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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6531.728469928365798286774624851787273252","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6531.728469928365798286774624851787273252","supplier_PIS_debit":"107.7735197538180356717317813100544900087","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"8948.468003801861143652881236046948564355","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"6531.728469928365798286774624851787273252","retailer_PC_revenue_base":"9228.475965587057925139605134997209591393","retailer_PC_credit_base":"6531.728469928365798286774624851787273252","import_ICMS_base_before_grossup":"4287.89370","import_ICMS_gross_base":"4287.89370","import_payments":{"II":"0.00","IPI":"0.00","PIS":"88.19370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"88.19370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"19.5798197538180356717317813100544900087","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"152.2698534321864557648034847274539582580","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"107.7735197538180356717317813100544900087","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"44.4963336783684200930717034173994682493","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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"10276.31769602838925593606647240414298491","reference_price_brl":"13999","savings_vs_reference_brl":"3722.68230397161074406393352759585701509","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"1200.111583873517786561264822134387351778","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1200.111583873517786561264822134387351778","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.67842041646239865237371376589390736846","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10276.32","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"1200.11","modeled_tax_share_percent":"11.68","savings_vs_reference_brl":"3722.68"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7299.948807016531548426185049479241799140","supplier_own_ICMS":"875.9938568419837858111422059375090158968","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6423.954950174547762615042843541732783243","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"10000.92986561264822134387351778656126482","ICMS_ST":"324.1177270315340007501226161968783358812","retailer_acquisition_cash":"7624.066534048065549176307665676120135021","retailer_PC_revenue_base":"9952.199968996855255185943856207264649029","retailer_PC_credit_base":"6423.954950174547762615042843541732783243","import_ICMS_base_before_grossup":"4199.70","import_ICMS_gross_base":"4772.386363636363636363636363636363636364","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"572.6863636363636363636363636363636363636"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"572.6863636363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"627.4252202371541501976284584980237154144"},"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":"-0.000000000000000000000000000000000003"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"10039.79935468105363376705807680101555062","reference_price_brl":"13999","savings_vs_reference_brl":"3959.20064531894636623294192319898444938","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"963.5932425261821643922564265312599174864","modeled_net_tax_components_brl":{"II":"0.00","IPI":"963.5932425261821643922564265312599174864","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.597734063050842597511834279465026050148","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10039.80","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"963.59","modeled_tax_share_percent":"9.60","savings_vs_reference_brl":"3959.20"},"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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6423.954950174547762615042843541732783243","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"963.5932425261821643922564265312599174864","supplier_PC_base":"6423.954950174547762615042843541732783243","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"10120.94102400000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7387.548192700729927007299270072992700729","retailer_PC_revenue_base":"10039.79935468105363376705807680101555062","retailer_PC_credit_base":"6423.954950174547762615042843541732783243","import_ICMS_base_before_grossup":"4829.6550","import_ICMS_gross_base":"4829.6550","import_payments":{"II":"0.00","IPI":"629.9550","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"629.9550","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"333.6382425261821643922564265312599174864","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","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":"-0.0000000000000000000000000000000000014"},"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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"9748.158112154871469374801650269755633135","reference_price_brl":"13999","savings_vs_reference_brl":"4250.841887845128530625198349730244366865","fixed_residual_brl":"9076.206112154871469374801650269755633135","modeled_net_tax_total_brl":"671.952000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"671.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"6.893117574305144051883233738430689139482","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"9748.16","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"671.95","modeled_tax_share_percent":"6.89","savings_vs_reference_brl":"4250.84"},"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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7095.906950174547762615042843541732783243","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7095.906950174547762615042843541732783243","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"9721.392521739130434782608695652173913043","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7095.906950174547762615042843541732783243","retailer_PC_revenue_base":"9748.158112154871469374801650269755633135","retailer_PC_credit_base":"7095.906950174547762615042843541732783243","import_ICMS_base_before_grossup":"4871.6520","import_ICMS_gross_base":"4871.6520","import_payments":{"II":"671.9520","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":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T003-CUSTOMS-0_30","product_id":"BR-T003","tax_profile_id":"T03","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":"9076.206112154871469374801650269755633135","reference_price_brl":"13999","savings_vs_reference_brl":"4922.793887845128530625198349730244366865","fixed_residual_brl":"9076.206112154871469374801650269755633135","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":"9076.21","fixed_residual_brl":"9076.21","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"4922.79"},"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":"6423.954950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"4199.70","baseline_upstream_price_ex_IPI_ST_brl":"8885.433195810853697238971754998413202158","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"13999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6423.954950174547762615042843541732783243","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6423.954950174547762615042843541732783243","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"8800.818281739130434782608695652173913043","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"6423.954950174547762615042843541732783243","retailer_PC_revenue_base":"9076.206112154871469374801650269755633135","retailer_PC_credit_base":"6423.954950174547762615042843541732783243","import_ICMS_base_before_grossup":"4199.70","import_ICMS_gross_base":"4199.70","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}