{"scenario":{"scenario_id":"EDU-BR-T003-CUSTOMS-0_40","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":"0.40","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 0.40 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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"0.40","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-T003"},"sensitivity_fixture":{"product_id":"BR-T003","dimension":"customs_fraction","value":"0.40","status":"feasible","result":{"price_brl":"13999.00","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"5146.78","modeled_tax_share_percent":"36.77","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_40","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":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"5146.777887845128530625198349730244366867","modeled_net_tax_components_brl":{"II":"895.9360","IPI":"1332.814979371628054585845763249761980324","ICMS":"1679.880000000000000000000000000000000000","PIS":"220.8586377277054903205331640748968581401","COFINS":"1017.288270745794985718819422405585528403"},"modeled_tax_share_percent":"36.76532529355760076166296413836877181849","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"13999.00","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"5146.78","modeled_tax_share_percent":"36.77","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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"8127.819400","import_ICMS_gross_base":"9236.158409090909090909090909090909090909","import_payments":{"II":"895.9360","IPI":"974.330400","PIS":"117.59160","COFINS":"540.361400","ICMS":"1108.339009090909090909090909090909090909"},"eligible_import_credits":{"IPI":"974.330400","PIS":"117.59160","COFINS":"540.361400","ICMS":"1108.339009090909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"358.484579371628054585845763249761980324","PIS":"11.4248900031735956839098698825769596953","COFINS":"53.8963721358298952713424309742938749603","ICMS":"571.540990909090909090909090909090909091"},"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 0.40 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_40","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":"12600.48197942101156362477310499986546704","reference_price_brl":"13999","savings_vs_reference_brl":"1398.51802057898843637522689500013453296","fixed_residual_brl":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"3748.259867266140094249971454730109833914","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1164.532485006489061347678971363961830061","ICMS":"1467.776744102178812922614575507137490608","PIS":"199.0614651848463959963749781586343077679","COFINS":"916.8891729726258239833029297003762054766"},"modeled_tax_share_percent":"29.74695629411448538388756978455820894654","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12600.48","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"3748.26","modeled_tax_share_percent":"29.75","savings_vs_reference_brl":"1398.52"},"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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"7763.549900043260408984526475759745533738","supplier_own_ICMS":"931.6259880051912490781431770911694640486","supplier_IPI":"1164.532485006489061347678971363961830061","supplier_PC_base":"6831.923912038069159906383298668576069689","supplier_PIS_debit":"112.7267445486281411384553244280315051499","supplier_COFINS_debit":"519.2262173148932561528851306988117812964","IVA_applied":"0.37","presumed_ST_base":"12231.47286751815677435512146255947908840","ICMS_ST":"536.1507560969875638444713984159680265594","retailer_acquisition_cash":"9464.233141146737034176676845539675390358","retailer_PC_revenue_base":"12064.33122332402399978030170658389744048","retailer_PC_credit_base":"6831.923912038069159906383298668576069689","import_ICMS_base_before_grossup":"7097.493000","import_ICMS_gross_base":"8065.332954545454545454545454545454545455","import_payments":{"II":"0.00","IPI":"839.9400","PIS":"117.59160","COFINS":"540.361400","ICMS":"967.8399545454545454545454545454545454545"},"eligible_import_credits":{"IPI":"839.9400","PIS":"117.59160","COFINS":"540.361400","ICMS":"967.8399545454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"324.592485006489061347678971363961830061","PIS":"-4.8648554513718588615446755719684948501","COFINS":"-21.1351826851067438471148693011882187036","ICMS":"499.9367895567242674680691209616829451535"},"retailer_debits":{"PIS":"199.0614651848463959963749781586343077679","COFINS":"916.8891729726258239833029297003762054765","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"112.7267445486281411384553244280315051499","COFINS":"519.2262173148932561528851306988117812964","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"86.3347206362182548579196537306028026180","COFINS":"397.6629556577325678304177990015644241801","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000009"},"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 0.40 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_40","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":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"3458.996461300754581386992454186130075459","modeled_net_tax_components_brl":{"II":"895.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"1460.765217391304347826086956521739130435","PIS":"196.6256381027667984189723320158102766799","COFINS":"905.6696058066834351419331656485806683437"},"modeled_tax_share_percent":"28.09629640366178344572113938163682741187","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12311.22","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"3459.00","modeled_tax_share_percent":"28.10","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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"7153.489000","import_ICMS_gross_base":"8128.964772727272727272727272727272727273","import_payments":{"II":"895.9360","IPI":"0.0000","PIS":"117.59160","COFINS":"540.361400","ICMS":"975.4757727272727272727272727272727272727"},"eligible_import_credits":{"IPI":"0.0000","PIS":"117.59160","COFINS":"540.361400","ICMS":"975.4757727272727272727272727272727272727"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"11.4248900031735956839098698825769596953","COFINS":"53.8963721358298952713424309742938749603","ICMS":"485.2894446640316205533596837944664031623"},"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 0.40 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_40","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":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"3181.976558921606940994725536429468803031","modeled_net_tax_components_brl":{"II":"895.9360","IPI":"1172.877181847032688035544271659790542685","ICMS":"0.000000000000000000000000000000000000","PIS":"198.5642780727618937710971985805372031968","COFINS":"914.5990990018123591880840661891410571487"},"modeled_tax_share_percent":"26.44111706888560137330390353286969112133","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12034.20","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"3181.98","modeled_tax_share_percent":"26.44","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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"8127.819400","import_ICMS_gross_base":"8127.819400","import_payments":{"II":"895.9360","IPI":"974.330400","PIS":"117.59160","COFINS":"540.361400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"974.330400","PIS":"117.59160","COFINS":"540.361400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"198.546781847032688035544271659790542685","PIS":"11.4248900031735956839098698825769596953","COFINS":"53.8963721358298952713424309742938749603","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 0.40 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_40","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":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"4850.431587542312155813538594515155244176","modeled_net_tax_components_brl":{"II":"895.9360","IPI":"1309.014711882848982182527088906016230675","ICMS":"1649.882142857142857142857142857142857143","PIS":"0.000000000000000000000000000000000000","COFINS":"995.5987328023203164881543627519961563577"},"modeled_tax_share_percent":"35.39775355812649888322743324271578937079","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"13702.65","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"4850.43","modeled_tax_share_percent":"35.40","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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"8010.227800","import_ICMS_gross_base":"9102.531590909090909090909090909090909091","import_payments":{"II":"895.9360","IPI":"974.330400","PIS":"0.00","COFINS":"540.361400","ICMS":"1092.303790909090909090909090909090909091"},"eligible_import_credits":{"IPI":"974.330400","PIS":"0.00","COFINS":"540.361400","ICMS":"1092.303790909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"334.684311882848982182527088906016230675","PIS":"0.000000000000000000000000000000000000","COFINS":"43.2846262048329328557827447068957700503","ICMS":"557.578351948051948051948051948051948052"},"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 0.40 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_40","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":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"3876.506417555312278926316571190058355217","modeled_net_tax_components_brl":{"II":"895.9360","IPI":"1229.821651021609008171484524808499234513","ICMS":"1550.067208947635993899339095068632435181","PIS":"200.6815575860672768554929513129266855230","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"30.45478115514162186420080269875200650295","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12728.73","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"3876.51","modeled_tax_share_percent":"30.45","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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"7587.458000","import_ICMS_gross_base":"8622.111363636363636363636363636363636364","import_payments":{"II":"895.9360","IPI":"974.330400","PIS":"117.59160","COFINS":"0.00","ICMS":"1034.653363636363636363636363636363636364"},"eligible_import_credits":{"IPI":"974.330400","PIS":"117.59160","COFINS":"0.00","ICMS":"1034.653363636363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"255.491251021609008171484524808499234513","PIS":"1.4551358188917519909997020014627259009","COFINS":"0.000000000000000000000000000000000000","ICMS":"515.4138453112723575357027314322687988170"},"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 0.40 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_40","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":"11125.80145044904221499962352908949038454","reference_price_brl":"13999","savings_vs_reference_brl":"2873.19854955095778500037647091050961546","fixed_residual_brl":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"2273.579338294170745624821878819734751409","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1276.327603567112011237056152614902165746","PIS":"177.8881472756375039718717241338350017669","COFINS":"819.3635874514212304158940020709975838956"},"modeled_tax_share_percent":"20.43519604785332645543504440591732848598","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11125.80","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"2273.58","modeled_tax_share_percent":"20.44","savings_vs_reference_brl":"2873.20"},"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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"7763.549900043260408984526475759745533738","supplier_own_ICMS":"931.6259880051912490781431770911694640486","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6831.923912038069159906383298668576069689","supplier_PIS_debit":"112.7267445486281411384553244280315051499","supplier_COFINS_debit":"519.2262173148932561528851306988117812964","IVA_applied":"0.37","presumed_ST_base":"10636.06336305926676030880127179085138122","ICMS_ST":"344.7016155619207621589129755237327016974","retailer_acquisition_cash":"8108.251515605181171143439451283478235435","retailer_PC_revenue_base":"10781.09983488712145284071055356575768284","retailer_PC_credit_base":"6831.923912038069159906383298668576069689","import_ICMS_base_before_grossup":"6257.553000","import_ICMS_gross_base":"7110.855681818181818181818181818181818182","import_payments":{"II":"0.00","IPI":"0.00","PIS":"117.59160","COFINS":"540.361400","ICMS":"853.3026818181818181818181818181818181818"},"eligible_import_credits":{"IPI":"0.00","PIS":"117.59160","COFINS":"540.361400","ICMS":"853.3026818181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-4.8648554513718588615446755719684948501","COFINS":"-21.1351826851067438471148693011882187036","ICMS":"423.0249217489301930552379707967203475642"},"retailer_debits":{"PIS":"177.8881472756375039718717241338350017669","COFINS":"819.3635874514212304158940020709975838958","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"112.7267445486281411384553244280315051499","COFINS":"519.2262173148932561528851306988117812964","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"65.1614027270093628334163997058034966170","COFINS":"300.1373701365279742630088713721858025994","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 0.40 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_40","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":"10883.75834596207365659587784580720886345","reference_price_brl":"13999","savings_vs_reference_brl":"3115.24165403792634340412215419279113655","fixed_residual_brl":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"2031.536233807202187221076195537453230323","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1024.788586805710373985957494800286410453","ICMS":"0.000000000000000000000000000000000000","PIS":"179.5820127083742153338319844558189462469","COFINS":"827.1656342931175979012867162813478736226"},"modeled_tax_share_percent":"18.66576020185997455197654729415255410515","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10883.76","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"2031.54","modeled_tax_share_percent":"18.67","savings_vs_reference_brl":"3115.24"},"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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"6831.923912038069159906383298668576069689","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1024.788586805710373985957494800286410453","supplier_PC_base":"6831.923912038069159906383298668576069689","supplier_PIS_debit":"112.7267445486281411384553244280315051499","supplier_COFINS_debit":"519.2262173148932561528851306988117812964","IVA_applied":"0.37","presumed_ST_base":"10763.69612341597796143250688705234159779","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7856.712498843779533892340793468862480142","retailer_PC_revenue_base":"10883.75834596207365659587784580720886345","retailer_PC_credit_base":"6831.923912038069159906383298668576069689","import_ICMS_base_before_grossup":"7097.493000","import_ICMS_gross_base":"7097.493000","import_payments":{"II":"0.00","IPI":"839.9400","PIS":"117.59160","COFINS":"540.361400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"839.9400","PIS":"117.59160","COFINS":"540.361400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"184.848586805710373985957494800286410453","PIS":"-4.8648554513718588615446755719684948501","COFINS":"-21.1351826851067438471148693011882187036","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"179.5820127083742153338319844558189462469","COFINS":"827.1656342931175979012867162813478736222","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"112.7267445486281411384553244280315051499","COFINS":"519.2262173148932561528851306988117812964","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"66.8552681597460741953766600277874410970","COFINS":"307.9394169782243417484015855825360923258","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 0.40 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_40","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":"12334.96319807444587494173521659782838090","reference_price_brl":"13999","savings_vs_reference_brl":"1664.03680192555412505826478340217161910","fixed_residual_brl":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"3482.741085919574405566933566328072747765","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1143.737262059944613823613275446748225952","ICMS":"1441.566445100354191263282172373081463990","PIS":"0.000000000000000000000000000000000000","COFINS":"897.4373787592756004800381185082430578233"},"modeled_tax_share_percent":"28.23470998651417969702978270589421813194","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12334.96","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"3482.74","modeled_tax_share_percent":"28.23","savings_vs_reference_brl":"1664.04"},"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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"7624.915080399630758824088502978321506350","supplier_own_ICMS":"914.9898096479556910588906203573985807620","supplier_IPI":"1143.737262059944613823613275446748225952","supplier_PC_base":"6709.925270751675067765197882620922925588","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"509.9543205771273051501550390791901423447","IVA_applied":"0.37","presumed_ST_base":"12013.05370916961826052735143644234553325","ICMS_ST":"526.5766354523985002043915520156828832280","retailer_acquisition_cash":"9295.228977911973872852093330440752615530","retailer_PC_revenue_base":"11808.38656262204737473734366458214549767","retailer_PC_credit_base":"6709.925270751675067765197882620922925588","import_ICMS_base_before_grossup":"6979.901400","import_ICMS_gross_base":"7931.706136363636363636363636363636363636","import_payments":{"II":"0.00","IPI":"839.9400","PIS":"0.00","COFINS":"540.361400","ICMS":"951.8047363636363636363636363636363636364"},"eligible_import_credits":{"IPI":"839.9400","PIS":"0.00","COFINS":"540.361400","ICMS":"951.8047363636363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"303.797262059944613823613275446748225952","PIS":"0.000000000000000000000000000000000000","COFINS":"-30.4070794228726948498449609208098576553","ICMS":"489.7617087367178276269185360094451003536"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"897.4373787592756004800381185082430578229","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"509.9543205771273051501550390791901423447","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"387.4830581821482953298830794290529154782","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 0.40 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_40","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":"11462.08100701361474858427155666235250464","reference_price_brl":"13999","savings_vs_reference_brl":"2536.91899298638525141572844333764749536","fixed_residual_brl":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"2609.858894858743279209469906392596871506","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1074.543192825001345371650906469542817265","ICMS":"1354.354240236631695706428802514211766880","PIS":"180.9614617971102381313901974088422873609","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"22.76950314050108395471927820612378336428","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11462.08","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"2609.86","modeled_tax_share_percent":"22.77","savings_vs_reference_brl":"2536.92"},"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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"7163.621285500008969144339376463618781766","supplier_own_ICMS":"859.6345542600010762973207251756342538119","supplier_IPI":"1074.543192825001345371650906469542817265","supplier_PC_base":"6303.986731240007892847018651287984527954","supplier_PIS_debit":"104.0157810654601302319758077462517447112","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"11286.28533530526413088690668761843139067","ICMS_ST":"494.7196859766306194091080773385775130681","retailer_acquisition_cash":"8732.884164301640933925098360271739112099","retailer_PC_revenue_base":"10967.36132103698412917516347932377499157","retailer_PC_credit_base":"6303.986731240007892847018651287984527954","import_ICMS_base_before_grossup":"6557.13160","import_ICMS_gross_base":"7451.285909090909090909090909090909090909","import_payments":{"II":"0.00","IPI":"839.9400","PIS":"117.59160","COFINS":"0.00","ICMS":"894.1543090909090909090909090909090909091"},"eligible_import_credits":{"IPI":"839.9400","PIS":"117.59160","COFINS":"0.00","ICMS":"894.1543090909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"234.603192825001345371650906469542817265","PIS":"-13.5758189345398697680241922537482552888","COFINS":"0.000000000000000000000000000000000000","ICMS":"460.1999311457226047973378934233026759709"},"retailer_debits":{"PIS":"180.9614617971102381313901974088422873609","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"104.0157810654601302319758077462517447112","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"76.9456807316501078994143896625905426497","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 0.40 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_40","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":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"1889.549912258210039578147826611517791808","modeled_net_tax_components_brl":{"II":"895.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"177.2392384028158448977236663685410115115","COFINS":"816.3746738553941946804241602429767802957"},"modeled_tax_share_percent":"17.59067226490922430277871282350113385879","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10741.77","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"1889.55","modeled_tax_share_percent":"17.59","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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"7153.489000","import_ICMS_gross_base":"7153.489000","import_payments":{"II":"895.9360","IPI":"0.0000","PIS":"117.59160","COFINS":"540.361400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"117.59160","COFINS":"540.361400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"11.4248900031735956839098698825769596953","COFINS":"53.8963721358298952713424309742938749603","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":"-0.000000000000000000000000000000000003"},"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 0.40 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_40","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":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"3218.546980290969854373762430161759172957","modeled_net_tax_components_brl":{"II":"895.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"1434.680124223602484472049689440993788820","PIS":"0.000000000000000000000000000000000000","COFINS":"887.9308560673673699017127407207653841367"},"modeled_tax_share_percent":"26.66397605356570787902654498336698471857","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12070.77","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"3218.55","modeled_tax_share_percent":"26.66","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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"7035.897400","import_ICMS_gross_base":"7995.337954545454545454545454545454545455","import_payments":{"II":"895.9360","IPI":"0.0000","PIS":"0.00","COFINS":"540.361400","ICMS":"959.4405545454545454545454545454545454545"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"540.361400","ICMS":"959.4405545454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"43.2846262048329328557827447068957700503","ICMS":"475.2395696781479390175042348955392433655"},"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 0.40 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_40","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":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"2423.869593723080136049539131673006018008","modeled_net_tax_components_brl":{"II":"895.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"1347.884529519683472955947039190115161026","PIS":"180.0490642033966630935920924828908569824","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"21.49565343158371113700070372895088292505","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11276.09","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"2423.87","modeled_tax_share_percent":"21.50","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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"6613.12760","import_ICMS_gross_base":"7514.917727272727272727272727272727272727","import_payments":{"II":"895.9360","IPI":"0.0000","PIS":"117.59160","COFINS":"0.00","ICMS":"901.7901272727272727272727272727272727273"},"eligible_import_credits":{"IPI":"0.0000","PIS":"117.59160","COFINS":"0.00","ICMS":"901.7901272727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"1.4551358188917519909997020014627259009","COFINS":"0.000000000000000000000000000000000000","ICMS":"446.0944022469562002286743119173878882987"},"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 0.40 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_40","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":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"2944.413232663070709949251908720558128910","modeled_net_tax_components_brl":{"II":"895.9360","IPI":"1151.932946456907104320623838237294282994","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"896.5442862061636056286280704832638459157"},"modeled_tax_share_percent":"24.95977155008441032792669138659706600788","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11796.64","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"2944.41","modeled_tax_share_percent":"24.96","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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"8010.227800","import_ICMS_gross_base":"8010.227800","import_payments":{"II":"895.9360","IPI":"974.330400","PIS":"0.00","COFINS":"540.361400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"974.330400","PIS":"0.00","COFINS":"540.361400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"177.602546456907104320623838237294282994","PIS":"0.000000000000000000000000000000000000","COFINS":"43.2846262048329328557827447068957700503","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 0.40 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_40","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":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"2159.878716573026239385450543020773049638","modeled_net_tax_components_brl":{"II":"895.9360","IPI":"1082.243052899015927190906381831479326372","ICMS":"0.000000000000000000000000000000000000","PIS":"181.6996636740103121945441611892937232659","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.61368452909936141291815123794417198432","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11012.10","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"2159.88","modeled_tax_share_percent":"19.61","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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"7587.458000","import_ICMS_gross_base":"7587.458000","import_payments":{"II":"895.9360","IPI":"974.330400","PIS":"117.59160","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"974.330400","PIS":"117.59160","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"107.912652899015927190906381831479326372","PIS":"1.4551358188917519909997020014627259009","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 0.40 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_40","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":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"3629.956693779752459536655030149158997144","modeled_net_tax_components_brl":{"II":"895.9360","IPI":"1209.529593779752459536655030149158997144","ICMS":"1524.491100000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"29.08111436485670023927042541018105003145","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12482.18","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"3629.96","modeled_tax_share_percent":"29.08","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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"7469.866400","import_ICMS_gross_base":"8488.484545454545454545454545454545454545","import_payments":{"II":"895.9360","IPI":"974.330400","PIS":"0.00","COFINS":"0.00","ICMS":"1018.618145454545454545454545454545454545"},"eligible_import_credits":{"IPI":"974.330400","PIS":"0.00","COFINS":"0.00","ICMS":"1018.618145454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"235.199193779752459536655030149158997144","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"505.8729545454545454545454545454545454550"},"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 0.40 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_40","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":"9754.514724137599415289037631151245876733","reference_price_brl":"13999","savings_vs_reference_brl":"4244.485275862400584710962368848754123267","fixed_residual_brl":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"902.2926119827279459142359808814902435977","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"160.9494929482703903522691209139955569661","COFINS":"741.3431190344575555619668599674946866316"},"modeled_tax_share_percent":"9.249999999999999999999999999999999999999","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"9754.51","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"902.29","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"4244.49"},"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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"6831.923912038069159906383298668576069689","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6831.923912038069159906383298668576069689","supplier_PIS_debit":"112.7267445486281411384553244280315051499","supplier_COFINS_debit":"519.2262173148932561528851306988117812964","IVA_applied":"0.37","presumed_ST_base":"9359.735759492154749071745119175949215474","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"6831.923912038069159906383298668576069689","retailer_PC_revenue_base":"9754.514724137599415289037631151245876733","retailer_PC_credit_base":"6831.923912038069159906383298668576069689","import_ICMS_base_before_grossup":"6257.553000","import_ICMS_gross_base":"6257.553000","import_payments":{"II":"0.00","IPI":"0.00","PIS":"117.59160","COFINS":"540.361400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"117.59160","COFINS":"540.361400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-4.8648554513718588615446755719684948501","COFINS":"-21.1351826851067438471148693011882187036","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"160.9494929482703903522691209139955569661","COFINS":"741.3431190344575555619668599674946866317","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"112.7267445486281411384553244280315051499","COFINS":"519.2262173148932561528851306988117812964","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"48.2227483996422492138137964859640518162","COFINS":"222.1169017195642994090817292686829053353","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["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 0.40 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_40","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":"10909.12190251652624685379415142309701373","reference_price_brl":"13999","savings_vs_reference_brl":"3089.87809748347375314620584857690298627","fixed_residual_brl":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"2056.899790361654777478992501153341380596","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1253.536039217699296750680149889636055644","PIS":"0.000000000000000000000000000000000000","COFINS":"803.3637511439554807283123512637053249523"},"modeled_tax_share_percent":"18.85486117711423911349882731138791458257","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10909.12","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"2056.90","modeled_tax_share_percent":"18.85","savings_vs_reference_brl":"3089.88"},"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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"7624.915080399630758824088502978321506350","supplier_own_ICMS":"914.9898096479556910588906203573985807620","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6709.925270751675067765197882620922925588","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"509.9543205771273051501550390791901423447","IVA_applied":"0.37","presumed_ST_base":"10446.13366014749413958900124908030046370","ICMS_ST":"338.5462295697436056917895295322374748820","retailer_acquisition_cash":"7963.461309969374364515878032510558981232","retailer_PC_revenue_base":"10570.57567294678264116200462189085953885","retailer_PC_credit_base":"6709.925270751675067765197882620922925588","import_ICMS_base_before_grossup":"6139.961400","import_ICMS_gross_base":"6977.228863636363636363636363636363636364","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"540.361400","ICMS":"837.2674636363636363636363636363636363636"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"540.361400","ICMS":"837.2674636363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"-30.4070794228726948498449609208098576553","ICMS":"416.2685755813356603870437862532724192804"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"803.3637511439554807283123512637053249526","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"509.9543205771273051501550390791901423447","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"293.4094305668281755781573121845151826079","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 0.40 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_40","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":"10192.85549825858224436333085992188847355","reference_price_brl":"13999","savings_vs_reference_brl":"3806.14450174141775563666914007811152645","fixed_residual_brl":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"1340.633386103710774988529209652132840416","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1177.699339336201474527329393490618927722","PIS":"162.9340467675093004611998161615139126941","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"13.15267724861550163187836896037609118083","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10192.86","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"1340.63","modeled_tax_share_percent":"13.15","savings_vs_reference_brl":"3806.14"},"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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"7163.621285500008969144339376463618781766","supplier_own_ICMS":"859.6345542600010762973207251756342538119","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6303.986731240007892847018651287984527954","supplier_PIS_debit":"104.0157810654601302319758077462517447112","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"9814.161161135012287727744945755157731019","ICMS_ST":"318.0647850762003982300086683149846739101","retailer_acquisition_cash":"7481.686070576209367374348044778603455676","retailer_PC_revenue_base":"9874.790713182381846133322191606903799640","retailer_PC_credit_base":"6303.986731240007892847018651287984527954","import_ICMS_base_before_grossup":"5717.19160","import_ICMS_gross_base":"6496.808636363636363636363636363636363636","import_payments":{"II":"0.00","IPI":"0.00","PIS":"117.59160","COFINS":"0.00","ICMS":"779.6170363636363636363636363636363636364"},"eligible_import_credits":{"IPI":"0.00","PIS":"117.59160","COFINS":"0.00","ICMS":"779.6170363636363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-13.5758189345398697680241922537482552888","COFINS":"0.000000000000000000000000000000000000","ICMS":"398.0823029725651108909657571269825640856"},"retailer_debits":{"PIS":"162.9340467675093004611998161615139126941","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"104.0157810654601302319758077462517447112","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"58.9182657020491702292240084152621679829","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 0.40 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_40","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":"10669.60054412080381984803174530616241556","reference_price_brl":"13999","savings_vs_reference_brl":"3329.39945587919618015196825469383758444","fixed_residual_brl":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"1817.378431965932350473230095036406782420","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1006.488790612751260164779682393138438838","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"810.8896413531810903084504126432683435823"},"modeled_tax_share_percent":"17.03323779040022089676676230300489005836","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10669.60","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"1817.38","modeled_tax_share_percent":"17.03","savings_vs_reference_brl":"3329.40"},"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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"6709.925270751675067765197882620922925588","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1006.488790612751260164779682393138438838","supplier_PC_base":"6709.925270751675067765197882620922925588","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"509.9543205771273051501550390791901423447","IVA_applied":"0.37","presumed_ST_base":"10571.48726406926406926406926406926406926","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7716.414061364426327929977565014061364426","retailer_PC_revenue_base":"10669.60054412080381984803174530616241556","retailer_PC_credit_base":"6709.925270751675067765197882620922925588","import_ICMS_base_before_grossup":"6979.901400","import_ICMS_gross_base":"6979.901400","import_payments":{"II":"0.00","IPI":"839.9400","PIS":"0.00","COFINS":"540.361400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"839.9400","PIS":"0.00","COFINS":"540.361400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"166.548790612751260164779682393138438838","PIS":"0.000000000000000000000000000000000000","COFINS":"-30.4070794228726948498449609208098576553","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"810.8896413531810903084504126432683435826","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"509.9543205771273051501550390791901423447","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"300.9353207760537851582953735640782012379","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 0.40 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_40","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":"9962.196361810750028776669494624253494995","reference_price_brl":"13999","savings_vs_reference_brl":"4036.803638189249971223330505375746505005","fixed_residual_brl":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"1109.974249655878559401867844354497861860","modeled_net_tax_components_brl":{"II":"0.00","IPI":"945.5980096860011839270527976931976791931","ICMS":"0.000000000000000000000000000000000000","PIS":"164.3762399698773754748150466613001826674","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.14186279153131725359765430403035622452","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"9962.20","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"1109.97","modeled_tax_share_percent":"11.14","savings_vs_reference_brl":"4036.80"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"6303.986731240007892847018651287984527954","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"945.5980096860011839270527976931976791931","supplier_PC_base":"6303.986731240007892847018651287984527954","supplier_PIS_debit":"104.0157810654601302319758077462517447112","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"9931.931095068632435180477885104219623791","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7249.584740926009076774071448981182207147","retailer_PC_revenue_base":"9962.196361810750028776669494624253494995","retailer_PC_credit_base":"6303.986731240007892847018651287984527954","import_ICMS_base_before_grossup":"6557.13160","import_ICMS_gross_base":"6557.13160","import_payments":{"II":"0.00","IPI":"839.9400","PIS":"117.59160","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"839.9400","PIS":"117.59160","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"105.6580096860011839270527976931976791931","PIS":"-13.5758189345398697680241922537482552888","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"164.3762399698773754748150466613001826674","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"104.0157810654601302319758077462517447112","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"60.3604589044172452428392389150484379562","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 0.40 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_40","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":"11241.04273757098756527509304405527826664","reference_price_brl":"13999","savings_vs_reference_brl":"2757.95726242901243472490695594472173336","fixed_residual_brl":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"2388.820625416116095900291393785522633508","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1056.813230143388823173018666512795360780","ICMS":"1332.007395272727272727272727272727272728","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"21.25088108981162578570908988926709290220","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11241.04","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"2388.82","modeled_tax_share_percent":"21.25","savings_vs_reference_brl":"2757.96"},"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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"7045.421534289258821153457776751969071867","supplier_own_ICMS":"845.4505841147110585384149332102362886240","supplier_IPI":"1056.813230143388823173018666512795360780","supplier_PC_base":"6199.970950174547762615042843541732783243","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"11100.06162727272727272727272727272727273","ICMS_ST":"486.5568111580162141888577940624909841040","retailer_acquisition_cash":"8588.791575590663858515334237327255416751","retailer_PC_revenue_base":"10754.48592641297135108623524999278728254","retailer_PC_credit_base":"6199.970950174547762615042843541732783243","import_ICMS_base_before_grossup":"6439.5400","import_ICMS_gross_base":"7317.659090909090909090909090909090909091","import_payments":{"II":"0.00","IPI":"839.9400","PIS":"0.00","COFINS":"0.00","ICMS":"878.1190909090909090909090909090909090909"},"eligible_import_credits":{"IPI":"839.9400","PIS":"0.00","COFINS":"0.00","ICMS":"878.1190909090909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"216.873230143388823173018666512795360780","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"453.8883043636363636363636363636363636371"},"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":"-0.000000000000000000000000000000000003"},"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 0.40 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_40","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":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"1697.732554679405012632559443095780766362","modeled_net_tax_components_brl":{"II":"895.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"801.7965546794050126325594430957807663617"},"modeled_tax_share_percent":"16.09232085154393747192014396574660901985","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10549.95","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"1697.73","modeled_tax_share_percent":"16.09","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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"7035.897400","import_ICMS_gross_base":"7035.897400","import_payments":{"II":"895.9360","IPI":"0.0000","PIS":"0.00","COFINS":"540.361400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"540.361400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"43.2846262048329328557827447068957700503","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 0.40 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_40","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":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"1059.479069497260172084071405418862194150","modeled_net_tax_components_brl":{"II":"895.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"163.5430694972601720840714054188621941502","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.68917484577214556670288050899544369157","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"9911.70","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"1059.48","modeled_tax_share_percent":"10.69","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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"6613.12760","import_ICMS_gross_base":"6613.12760","import_payments":{"II":"895.9360","IPI":"0.0000","PIS":"117.59160","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"117.59160","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"1.4551358188917519909997020014627259009","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":"0.000000000000000000000000000000000000"},"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 0.40 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_40","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":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"2221.580434782608695652173913043478260869","modeled_net_tax_components_brl":{"II":"895.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"1325.644434782608695652173913043478260869","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"20.06158612063205650896065457780080082658","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11073.80","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"2221.58","modeled_tax_share_percent":"20.06","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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"6495.5360","import_ICMS_gross_base":"7381.290909090909090909090909090909090909","import_payments":{"II":"895.9360","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"885.7549090909090909090909090909090909091"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"885.7549090909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"439.8895256916996047430830039525691699599"},"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 0.40 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_40","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":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"1960.322042526182164392256426531259917486","modeled_net_tax_components_brl":{"II":"895.9360","IPI":"1064.386042526182164392256426531259917486","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.13007202081578339041764282767063392961","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10812.54","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"1960.32","modeled_tax_share_percent":"18.13","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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"7469.866400","import_ICMS_gross_base":"7469.866400","import_payments":{"II":"895.9360","IPI":"974.330400","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"974.330400","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"90.055642526182164392256426531259917486","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 0.40 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_40","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":"9580.326961206570854301733387737830771791","reference_price_brl":"13999","savings_vs_reference_brl":"4418.673038793429145698266612262169228209","fixed_residual_brl":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"728.1048490516993849269317374680751386563","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"728.1048490516993849269317374680751386563"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000002","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"9580.33","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"728.10","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"4418.67"},"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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"6709.925270751675067765197882620922925588","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6709.925270751675067765197882620922925588","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"509.9543205771273051501550390791901423447","IVA_applied":"0.37","presumed_ST_base":"9192.597620929794842838321099190664408056","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"6709.925270751675067765197882620922925588","retailer_PC_revenue_base":"9580.326961206570854301733387737830771791","retailer_PC_credit_base":"6709.925270751675067765197882620922925588","import_ICMS_base_before_grossup":"6139.961400","import_ICMS_gross_base":"6139.961400","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"540.361400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"540.361400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"-30.4070794228726948498449609208098576553","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"728.1048490516993849269317374680751386561","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"509.9543205771273051501550390791901423447","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"218.1505284745720797767766983888849963114","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["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 0.40 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_40","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":"9000.734226898700019699849161433406846096","reference_price_brl":"13999","savings_vs_reference_brl":"4998.265773101299980300150838566593153904","fixed_residual_brl":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"148.5121147438285503250475111636512129606","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"148.5121147438285503250475111636512129606","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":"9000.73","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"148.51","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"4998.27"},"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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"6303.986731240007892847018651287984527954","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6303.986731240007892847018651287984527954","supplier_PIS_debit":"104.0157810654601302319758077462517447112","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"8636.461821798810813200415552264538803297","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"6303.986731240007892847018651287984527954","retailer_PC_revenue_base":"9000.734226898700019699849161433406846096","retailer_PC_credit_base":"6303.986731240007892847018651287984527954","import_ICMS_base_before_grossup":"5717.19160","import_ICMS_gross_base":"5717.19160","import_payments":{"II":"0.00","IPI":"0.00","PIS":"117.59160","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"117.59160","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-13.5758189345398697680241922537482552888","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"148.5121147438285503250475111636512129606","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"104.0157810654601302319758077462517447112","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"44.4963336783684200930717034173994682494","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["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 0.40 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_40","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":"10010.48941239202561957243010876777934855","reference_price_brl":"13999","savings_vs_reference_brl":"3988.51058760797438042756989123222065145","fixed_residual_brl":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"1158.267300237154150197628458498023715415","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1158.267300237154150197628458498023715415","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.57053618980237211215086854788813503943","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10010.49","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"1158.27","modeled_tax_share_percent":"11.57","savings_vs_reference_brl":"3988.51"},"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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"7045.421534289258821153457776751969071867","supplier_own_ICMS":"845.4505841147110585384149332102362886240","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6199.970950174547762615042843541732783243","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"9652.227501976284584980237154150197628458","ICMS_ST":"312.8167161224430916592135252877874267910","retailer_acquisition_cash":"7358.238250411701912812671302039756498658","retailer_PC_revenue_base":"9697.672696269582527913216583479991921759","retailer_PC_credit_base":"6199.970950174547762615042843541732783243","import_ICMS_base_before_grossup":"5599.60","import_ICMS_gross_base":"6363.181818181818181818181818181818181818","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"763.5818181818181818181818181818181818182"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"763.5818181818181818181818181818181818182"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"394.6854820553359683794466403162055335968"},"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 0.40 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_40","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":"9782.217754681053633767058076801015550621","reference_price_brl":"13999","savings_vs_reference_brl":"4216.782245318946366232941923198984449379","fixed_residual_brl":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"929.9956425261821643922564265312599174864","modeled_net_tax_components_brl":{"II":"0.00","IPI":"929.9956425261821643922564265312599174864","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.507002050543746068655747085979776143294","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"9782.22","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"930.00","modeled_tax_share_percent":"9.51","savings_vs_reference_brl":"4216.78"},"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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"6199.970950174547762615042843541732783243","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"929.9956425261821643922564265312599174864","supplier_PC_base":"6199.970950174547762615042843541732783243","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"9768.054231999999999999999999999999999999","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7129.966592700729927007299270072992700729","retailer_PC_revenue_base":"9782.217754681053633767058076801015550621","retailer_PC_credit_base":"6199.970950174547762615042843541732783243","import_ICMS_base_before_grossup":"6439.5400","import_ICMS_gross_base":"6439.5400","import_payments":{"II":"0.00","IPI":"839.9400","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"839.9400","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"90.0556425261821643922564265312599174864","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":"-0.0000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["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 0.40 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_40","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":"8852.222112154871469374801650269755633135","modeled_net_tax_total_brl":"895.936000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"895.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.190823432406858735844311651240918852643","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"9748.16","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"895.94","modeled_tax_share_percent":"9.19","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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"6495.5360","import_ICMS_gross_base":"6495.5360","import_payments":{"II":"895.9360","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 0.40 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_40","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":"8852.222112154871469374801650269755633135","reference_price_brl":"13999","savings_vs_reference_brl":"5146.777887845128530625198349730244366865","fixed_residual_brl":"8852.222112154871469374801650269755633135","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":"8852.22","fixed_residual_brl":"8852.22","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"5146.78"},"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":"6199.970950174547762615042843541732783243","retailer_fixed_residual_brl":"2652.251161980323706759758806728022849892","customs_value_brl":"5599.60","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":"6199.970950174547762615042843541732783243","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6199.970950174547762615042843541732783243","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"8493.960201739130434782608695652173913043","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"6199.970950174547762615042843541732783243","retailer_PC_revenue_base":"8852.222112154871469374801650269755633135","retailer_PC_credit_base":"6199.970950174547762615042843541732783243","import_ICMS_base_before_grossup":"5599.60","import_ICMS_gross_base":"5599.60","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}