{"scenario":{"scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","ncm":"8471.30.19","state":"SP","date":"2026-09-12","mode":"educational","path":"technology_retail_st","origin_scenario":"Ordinary finished-goods import assumed; exact manufacturing country not verified.","imported":true,"zfm_qualified":false,"reference_price_brl":"15999","price_source_id":"EP009","price_date":"2026-03-03","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"calibration_policy":"baseline_ST_base_equals_reference_price","customs_fraction":"0.30","dealer_margin_fraction":"0","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"educational_ready":true,"actual_sale_verified":false,"confidence":"MEDIUM","warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."],"rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0.16","IPI":"0.15"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","PIS_UP":"R-PIS-NC","COFINS_UP":"R-COFINS-NC","II":"R-II-TECH-REP16","PIS_IMPORT":"R-PIS-IMPORT-STD","COFINS_IMPORT":"R-COFINS-IMPORT-STD","IPI":"R-IPI-ADP19","IVA":"R-SP-ST-TECH-IVA-2026","PIS_RETAIL":"R-PIS-NC","COFINS_RETAIL":"R-COFINS-NC","PIS_CREDIT":"R-PIS-NC","COFINS_CREDIT":"R-COFINS-NC","ICMS_OWN":"R-SP-ICMS-18"},"rate_evidence":{"ICMS":"conditional_sourced_rate","ICMS_OWN":"conditional_sourced_rate","PIS_UP":"conditional_sourced_rate","COFINS_UP":"conditional_sourced_rate","PIS_RETAIL":"conditional_sourced_rate","COFINS_RETAIL":"conditional_sourced_rate","PIS_CREDIT":"conditional_sourced_rate","COFINS_CREDIT":"conditional_sourced_rate","PIS_IMPORT":"conditional_sourced_rate","COFINS_IMPORT":"conditional_sourced_rate","II":"representative_sourced_secondary","IPI":"conditional_sourced_rate"},"IVA_original":"0.37","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":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"}},"assumption_override":{"assumptionId":"A-CUSTOMS-35","parameter":"customs_fraction","value":"0.30","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-T004"},"sensitivity_fixture":{"product_id":"BR-T004","dimension":"customs_fraction","value":"0.30","status":"feasible","result":{"price_brl":"15999.00","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"6553.61","modeled_tax_share_percent":"40.96","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-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"15999.0000000000000000000000000000000","reference_price_brl":"15999","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"6553.605480371310695017454776261504284354","modeled_net_tax_components_brl":{"II":"767.9520","IPI":"1523.230720406220247540463344969850841003","ICMS":"2879.820000000000000000000000000000000000","PIS":"246.6264382640431609013011742304030466518","COFINS":"1135.976321701047286575690257061250396699"},"modeled_tax_share_percent":"40.96259441447159631862900666455093621073","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"15999.00","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"6553.61","modeled_tax_share_percent":"40.96","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10154.87146937480165026975563313233894002","supplier_own_ICMS":"1827.876864487464297048556013963821009204","supplier_IPI":"1523.230720406220247540463344969850841003","supplier_PC_base":"8326.994604887337353221199619168517930816","supplier_PIS_debit":"137.3954109806410663281497937162805458585","supplier_COFINS_debit":"632.8515899714376388448111710568073627420","IVA_applied":"0.37","presumed_ST_base":"15999.00000000000000000000000000000000000","ICMS_ST":"1051.943135512535702951443986036178990796","retailer_acquisition_cash":"12730.04532529355760076166296413836877182","retailer_PC_revenue_base":"14947.05686448746429704855601396382100920","retailer_PC_credit_base":"8326.994604887337353221199619168517930816","import_ICMS_base_before_grossup":"6966.764550","import_ICMS_gross_base":"8496.054329268292682926829268292682926829","import_payments":{"II":"767.9520","IPI":"835.147800","PIS":"100.79370","COFINS":"463.171050","ICMS":"1529.289779268292682926829268292682926829"},"eligible_import_credits":{"IPI":"835.147800","PIS":"100.79370","COFINS":"463.171050","ICMS":"1529.289779268292682926829268292682926829"},"supplier_net_remittance_or_credit":{"IPI":"688.082920406220247540463344969850841003","PIS":"36.6017109806410663281497937162805458585","COFINS":"169.6805399714376388448111710568073627420","ICMS":"1350.530220731707317073170731707317073171"},"retailer_debits":{"PIS":"246.6264382640431609013011742304030466518","COFINS":"1135.976321701047286575690257061250396699","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"137.3954109806410663281497937162805458585","COFINS":"632.8515899714376388448111710568073627420","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"109.2310272834020945731513805141225007933","COFINS":"503.1247317296096477308790860044430339570","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"14670.60107450477359769841124406736178558","reference_price_brl":"15999","savings_vs_reference_brl":"1328.39892549522640230158875593263821442","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"5225.206554876084292715866020328866069919","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1368.432897386667737965780821285109861362","ICMS":"2587.159235799234025398105220721628703890","PIS":"226.4717617068974241546775096466497711028","COFINS":"1043.142659983285105197302468675477733564"},"modeled_tax_share_percent":"35.61685392670571513737451195190345663472","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"14670.60","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"5225.21","modeled_tax_share_percent":"35.62","savings_vs_reference_brl":"1328.40"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9122.885982577784919771872141900732409079","supplier_own_ICMS":"1642.119476864001285558936985542131833634","supplier_IPI":"1368.432897386667737965780821285109861362","supplier_PC_base":"7480.766505713783634212935156358600575445","supplier_PIS_debit":"123.4326473442774299645134300799169094948","supplier_COFINS_debit":"568.5382544342475562001830718832536437338","IVA_applied":"0.37","presumed_ST_base":"14373.10686555130014110058455956460391050","ICMS_ST":"945.039758935232739839168235179496870256","retailer_acquisition_cash":"11436.35863889968539757682119836533914070","retailer_PC_revenue_base":"13725.56131556954085785924300888786491532","retailer_PC_credit_base":"7480.766505713783634212935156358600575445","import_ICMS_base_before_grossup":"6083.619750","import_ICMS_gross_base":"7419.048475609756097560975609756097560976","import_payments":{"II":"0.00","IPI":"719.9550","PIS":"100.79370","COFINS":"463.171050","ICMS":"1335.428725609756097560975609756097560976"},"eligible_import_credits":{"IPI":"719.9550","PIS":"100.79370","COFINS":"463.171050","ICMS":"1335.428725609756097560975609756097560976"},"supplier_net_remittance_or_credit":{"IPI":"648.477897386667737965780821285109861362","PIS":"22.6389473442774299645134300799169094948","COFINS":"105.3672044342475562001830718832536437338","ICMS":"1251.730510189477927837129610965531142914"},"retailer_debits":{"PIS":"226.4717617068974241546775096466497711028","COFINS":"1043.142659983285105197302468675477733564","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"123.4326473442774299645134300799169094948","COFINS":"568.5382544342475562001830718832536437338","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"103.0391143626199941901640795667328616080","COFINS":"474.6044055490375489971193967922240898302","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000015"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"13944.88015238504895468052907249699032971","reference_price_brl":"15999","savings_vs_reference_brl":"2054.11984761495104531947092750300967029","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"4499.485632756359649697983848758494614067","modeled_net_tax_components_brl":{"II":"767.9520","IPI":"0.00000000000000000000000000000000000","ICMS":"2504.191304347826086956521739130434782609","PIS":"218.9313342566573382187472952309512131790","COFINS":"1008.410994151876224522714814397108618279"},"modeled_tax_share_percent":"32.26621945536616548018770615331478371021","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"13944.88","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"4499.49","modeled_tax_share_percent":"32.27","savings_vs_reference_brl":"2054.12"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10154.87146937480165026975563313233894002","supplier_own_ICMS":"1827.876864487464297048556013963821009204","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"8326.994604887337353221199619168517930816","supplier_PIS_debit":"137.3954109806410663281497937162805458585","supplier_COFINS_debit":"632.8515899714376388448111710568073627420","IVA_applied":"0.37","presumed_ST_base":"13912.17391304347826086956521739130434783","ICMS_ST":"676.314439860361789907965725166613773405","retailer_acquisition_cash":"10831.18590923516344017772135829895271342","retailer_PC_revenue_base":"13268.56571252468716477256334733037655630","retailer_PC_credit_base":"8326.994604887337353221199619168517930816","import_ICMS_base_before_grossup":"6131.616750","import_ICMS_gross_base":"7477.581402439024390243902439024390243902","import_payments":{"II":"767.9520","IPI":"0.0000","PIS":"100.79370","COFINS":"463.171050","ICMS":"1345.964652439024390243902439024390243902"},"eligible_import_credits":{"IPI":"0.0000","PIS":"100.79370","COFINS":"463.171050","ICMS":"1345.964652439024390243902439024390243902"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"36.6017109806410663281497937162805458585","COFINS":"169.6805399714376388448111710568073627420","ICMS":"1158.226651908801696712619300106044538707"},"retailer_debits":{"PIS":"218.9313342566573382187472952309512131790","COFINS":"1008.410994151876224522714814397108618279","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"137.3954109806410663281497937162805458585","COFINS":"632.8515899714376388448111710568073627420","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"81.5359232760162718905975015146706673205","COFINS":"375.5594041804385856779036433403012555370","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"12630.73907477883185450768613400966766421","reference_price_brl":"15999","savings_vs_reference_brl":"3368.26092522116814549231386599033233579","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"3185.344555150142549525140910271171948562","modeled_net_tax_components_brl":{"II":"767.9520","IPI":"1249.049190733100602983179942875277689623","ICMS":"0.000000000000000000000000000000000000","PIS":"208.4071947338507255993768212111595164595","COFINS":"959.9361696831912209425841461847347424799"},"modeled_tax_share_percent":"25.21898786992335139588007025330245072611","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12630.74","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"3185.34","modeled_tax_share_percent":"25.22","savings_vs_reference_brl":"3368.26"},"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":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8326.994604887337353221199619168517930817","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1249.049190733100602983179942875277689623","supplier_PC_base":"8326.994604887337353221199619168517930817","supplier_PIS_debit":"137.3954109806410663281497937162805458585","supplier_COFINS_debit":"632.8515899714376388448111710568073627421","IVA_applied":"0.37","presumed_ST_base":"13119.18000000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"9576.043795620437956204379562043795620440","retailer_PC_revenue_base":"12630.73907477883185450768613400966766421","retailer_PC_credit_base":"8326.994604887337353221199619168517930817","import_ICMS_base_before_grossup":"6966.764550","import_ICMS_gross_base":"6966.764550","import_payments":{"II":"767.9520","IPI":"835.147800","PIS":"100.79370","COFINS":"463.171050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"835.147800","PIS":"100.79370","COFINS":"463.171050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"413.901390733100602983179942875277689623","PIS":"36.6017109806410663281497937162805458585","COFINS":"169.6805399714376388448111710568073627421","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"208.4071947338507255993768212111595164595","COFINS":"959.9361696831912209425841461847347424800","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"137.3954109806410663281497937162805458585","COFINS":"632.8515899714376388448111710568073627421","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"71.0117837532096592712270274948789706010","COFINS":"327.0845797117535820977729751279273797379","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"15648.54036052694641804674900744175804248","reference_price_brl":"15999","savings_vs_reference_brl":"350.45963947305358195325099255824195752","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"6203.145840898257113064203783703262326829","modeled_net_tax_components_brl":{"II":"767.9520","IPI":"1496.030171827537743120097928095389218842","ICMS":"2828.394642857142857142857142857142857143","PIS":"0.000000000000000000000000000000000000","COFINS":"1110.769026213576512801248712750730250844"},"modeled_tax_share_percent":"39.64041180828301472931419088098598252678","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"15648.54","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"6203.15","modeled_tax_share_percent":"39.64","savings_vs_reference_brl":"350.46"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","II":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9973.534478850251620800652853969261458948","supplier_own_ICMS":"1795.236206193045291744117513714467062611","supplier_IPI":"1496.030171827537743120097928095389218842","supplier_PC_base":"8178.298272657206329056535340254794396337","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"621.5506687219476810082966858593643741216","IVA_applied":"0.37","presumed_ST_base":"15713.30357142857142857142857142857142857","ICMS_ST":"1033.158436664097565398739629142675794532","retailer_acquisition_cash":"12502.72308734188692931949041120732647232","retailer_PC_revenue_base":"14615.38192386284885264800937829908224795","retailer_PC_credit_base":"8178.298272657206329056535340254794396337","import_ICMS_base_before_grossup":"6865.970850","import_ICMS_gross_base":"8373.135182926829268292682926829268292683","import_payments":{"II":"767.9520","IPI":"835.147800","PIS":"0.00","COFINS":"463.171050","ICMS":"1507.164332926829268292682926829268292683"},"eligible_import_credits":{"IPI":"835.147800","PIS":"0.00","COFINS":"463.171050","ICMS":"1507.164332926829268292682926829268292683"},"supplier_net_remittance_or_credit":{"IPI":"660.882371827537743120097928095389218842","PIS":"0.000000000000000000000000000000000000","COFINS":"158.3796187219476810082966858593643741216","ICMS":"1321.230309930313588850174216027874564460"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"1110.769026213576512801248712750730250844","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"621.5506687219476810082966858593643741216","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"489.2183574916288317929520268913658767224","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"14499.37522481191823151262173469883059229","reference_price_brl":"15999","savings_vs_reference_brl":"1499.62477518808176848737826530116940771","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"5053.980705183228926530076510960334876655","modeled_net_tax_components_brl":{"II":"767.9520","IPI":"1405.523008407366420582583106822714426243","ICMS":"2657.281799694966954753431621759023894255","PIS":"223.2238970808955511940617823785965561572","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"34.85654124278853350202229533186868854537","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"14499.38","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"5053.98","modeled_tax_share_percent":"34.86","savings_vs_reference_brl":"1499.62"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","II":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9370.153389382442803883887378818096174955","supplier_own_ICMS":"1686.627610088839704699099728187257311492","supplier_IPI":"1405.523008407366420582583106822714426243","supplier_PC_base":"7683.525779293603099184787650630838863463","supplier_PIS_debit":"126.7781753583444511365489962354088412471","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"14762.67666497203863751906456532791052364","ICMS_ST":"970.654189606127250054331893571766582763","retailer_acquisition_cash":"11746.33058739593647452080237921257718396","retailer_PC_revenue_base":"13528.72103520579098145828984112706400953","retailer_PC_credit_base":"7683.525779293603099184787650630838863463","import_ICMS_base_before_grossup":"6503.593500","import_ICMS_gross_base":"7931.211585365853658536585365853658536585","import_payments":{"II":"767.9520","IPI":"835.147800","PIS":"100.79370","COFINS":"0.00","ICMS":"1427.618085365853658536585365853658536585"},"eligible_import_credits":{"IPI":"835.147800","PIS":"100.79370","COFINS":"0.00","ICMS":"1427.618085365853658536585365853658536585"},"supplier_net_remittance_or_credit":{"IPI":"570.375208407366420582583106822714426243","PIS":"25.9844753583444511365489962354088412471","COFINS":"0.000000000000000000000000000000000000","ICMS":"1229.663714329113296216846255905365357670"},"retailer_debits":{"PIS":"223.2238970808955511940617823785965561572","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"126.7781753583444511365489962354088412471","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"96.4457217225511000575127861431877149101","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000011"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"12825.23048356661225586780636429866321291","reference_price_brl":"15999","savings_vs_reference_brl":"3173.76951643338774413219363570133678709","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"3379.835963937922950885261140560167497267","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"2249.703683303681761215743670192720612079","PIS":"201.5911635725943743734814947141932281686","COFINS":"928.5411170616468152960359756532536570192"},"modeled_tax_share_percent":"26.35302319337354158705703701265157548561","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12825.23","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"3379.84","modeled_tax_share_percent":"26.35","savings_vs_reference_brl":"3173.77"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9122.885982577784919771872141900732409079","supplier_own_ICMS":"1642.119476864001285558936985542131833634","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7480.766505713783634212935156358600575445","supplier_PIS_debit":"123.4326473442774299645134300799169094948","supplier_COFINS_debit":"568.5382544342475562001830718832536437338","IVA_applied":"0.37","presumed_ST_base":"12498.35379613156534008746483440400340044","ICMS_ST":"607.584206439680475656806684650588778445","retailer_acquisition_cash":"9730.470189017465395428678826551321187524","retailer_PC_revenue_base":"12217.64627712693178021099967964807443446","retailer_PC_credit_base":"7480.766505713783634212935156358600575445","import_ICMS_base_before_grossup":"5363.664750","import_ICMS_gross_base":"6541.054573170731707317073170731707317073","import_payments":{"II":"0.00","IPI":"0.00","PIS":"100.79370","COFINS":"463.171050","ICMS":"1177.389823170731707317073170731707317073"},"eligible_import_credits":{"IPI":"0.00","PIS":"100.79370","COFINS":"463.171050","ICMS":"1177.389823170731707317073170731707317073"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"22.6389473442774299645134300799169094948","COFINS":"105.3672044342475562001830718832536437338","ICMS":"1072.313860132950053898670499461013295006"},"retailer_debits":{"PIS":"201.5911635725943743734814947141932281686","COFINS":"928.5411170616468152960359756532536570190","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"123.4326473442774299645134300799169094948","COFINS":"568.5382544342475562001830718832536437338","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"78.1585162283169444089680646342763186738","COFINS":"360.0028626273992590958529037700000132852","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"11644.63856251874033070466721453695405176","reference_price_brl":"15999","savings_vs_reference_brl":"4354.36143748125966929533278546304594824","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"2199.244042890051025722121990798458336105","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1122.114975857067545131940273453790086317","ICMS":"0.000000000000000000000000000000000000","PIS":"192.1365362815592154566270090398597418540","COFINS":"884.9925307514242651335547083048085079342"},"modeled_tax_share_percent":"18.88632292949720882628883072993087277397","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11644.64","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"2199.24","modeled_tax_share_percent":"18.89","savings_vs_reference_brl":"4354.36"},"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":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7480.766505713783634212935156358600575445","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1122.114975857067545131940273453790086317","supplier_PC_base":"7480.766505713783634212935156358600575445","supplier_PIS_debit":"123.4326473442774299645134300799169094948","supplier_COFINS_debit":"568.5382544342475562001830718832536437338","IVA_applied":"0.37","presumed_ST_base":"11785.94762975206611570247933884297520661","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8602.881481570851179344875429812390661762","retailer_PC_revenue_base":"11644.63856251874033070466721453695405176","retailer_PC_credit_base":"7480.766505713783634212935156358600575445","import_ICMS_base_before_grossup":"6083.619750","import_ICMS_gross_base":"6083.619750","import_payments":{"II":"0.00","IPI":"719.9550","PIS":"100.79370","COFINS":"463.171050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"719.9550","PIS":"100.79370","COFINS":"463.171050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"402.159975857067545131940273453790086317","PIS":"22.6389473442774299645134300799169094948","COFINS":"105.3672044342475562001830718832536437338","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"192.1365362815592154566270090398597418540","COFINS":"884.9925307514242651335547083048085079338","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"123.4326473442774299645134300799169094948","COFINS":"568.5382544342475562001830718832536437338","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"68.7038889372817854921135789599428323592","COFINS":"316.4542763171767089333716364215548642000","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 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"14350.44438450993207350627206278362871535","reference_price_brl":"15999","savings_vs_reference_brl":"1648.55561549006792649372793721637128465","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"4905.049864881242768523726839045132999709","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1343.996595647620099787820449476447185266","ICMS":"2540.959963731390560658853341780171048463","PIS":"0.000000000000000000000000000000000000","COFINS":"1020.093305502232108077053047788514765980"},"modeled_tax_share_percent":"34.18047367352485166347902360297534608656","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"14350.44","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"4905.05","modeled_tax_share_percent":"34.18","savings_vs_reference_brl":"1648.56"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8959.977304317467331918802996509647901774","supplier_own_ICMS":"1612.795914777144119745384539371736622319","supplier_IPI":"1343.996595647620099787820449476447185266","supplier_PC_base":"7347.181389540323212173418457137911279455","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"558.3857856050645641251798027424812572386","IVA_applied":"0.37","presumed_ST_base":"14116.44424295216978143807412100095026924","ICMS_ST":"928.164048954246440913468802408434426144","retailer_acquisition_cash":"11232.13794891933387262009224839452951318","retailer_PC_revenue_base":"13422.28033555568563259280326037519428921","retailer_PC_credit_base":"7347.181389540323212173418457137911279455","import_ICMS_base_before_grossup":"5982.826050","import_ICMS_gross_base":"7296.129329268292682926829268292682926829","import_payments":{"II":"0.00","IPI":"719.9550","PIS":"0.00","COFINS":"463.171050","ICMS":"1313.303279268292682926829268292682926829"},"eligible_import_credits":{"IPI":"719.9550","PIS":"0.00","COFINS":"463.171050","ICMS":"1313.303279268292682926829268292682926829"},"supplier_net_remittance_or_credit":{"IPI":"624.041595647620099787820449476447185266","PIS":"0.000000000000000000000000000000000000","COFINS":"95.2147356050645641251798027424812572386","ICMS":"1227.656684463097877732024073487488121634"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"1020.093305502232108077053047788514765980","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"558.3857856050645641251798027424812572386","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"461.7075198971675439518732450460335087414","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"13300.38629954561948868572737955255802391","reference_price_brl":"15999","savings_vs_reference_brl":"2698.61370045438051131427262044744197609","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"3854.991779916930183703182155814062308264","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1262.687193063956250334464763920932586869","ICMS":"2387.236407206715686882339082668915148735","PIS":"205.0681796462582464863783092242145726604","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"28.98405875661391953766871937150342096679","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"13300.39","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"3854.99","modeled_tax_share_percent":"28.98","savings_vs_reference_brl":"2698.61"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8417.914620426375002229765092806217245795","supplier_own_ICMS":"1515.224631676747500401357716705119104243","supplier_IPI":"1262.687193063956250334464763920932586869","supplier_PC_base":"6902.689988749627501828407376101098141552","supplier_PIS_debit":"113.8943848143688537801687217056681193356","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"13262.42448448175381601299490371619527075","ICMS_ST":"872.011775529968186480981365963796044492","retailer_acquisition_cash":"10552.61358902029943904521122269094587716","retailer_PC_revenue_base":"12428.37452401565130220474601358876197942","retailer_PC_credit_base":"6902.689988749627501828407376101098141552","import_ICMS_base_before_grossup":"5620.44870","import_ICMS_gross_base":"6854.205731707317073170731707317073170732","import_payments":{"II":"0.00","IPI":"719.9550","PIS":"100.79370","COFINS":"0.00","ICMS":"1233.757031707317073170731707317073170732"},"eligible_import_credits":{"IPI":"719.9550","PIS":"100.79370","COFINS":"0.00","ICMS":"1233.757031707317073170731707317073170732"},"supplier_net_remittance_or_credit":{"IPI":"542.732193063956250334464763920932586869","PIS":"13.1006848143688537801687217056681193356","COFINS":"0.000000000000000000000000000000000000","ICMS":"1153.479375499398613711607375351841978003"},"retailer_debits":{"PIS":"205.0681796462582464863783092242145726604","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"113.8943848143688537801687217056681193356","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"91.1737948318893927062095875185464533248","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"11254.37633016935460604137214737024321284","reference_price_brl":"15999","savings_vs_reference_brl":"4744.62366983064539395862785262975678716","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"1808.981810540665301058826923631747497188","modeled_net_tax_components_brl":{"II":"767.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"185.6972094477943509996826404316090130119","COFINS":"855.3326010928709500591442832001384841759"},"modeled_tax_share_percent":"16.07358557658471283347319049036954280244","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11254.38","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"1808.98","modeled_tax_share_percent":"16.07","savings_vs_reference_brl":"4744.62"},"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":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8326.994604887337353221199619168517930817","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"8326.994604887337353221199619168517930817","supplier_PIS_debit":"137.3954109806410663281497937162805458585","supplier_COFINS_debit":"632.8515899714376388448111710568073627421","IVA_applied":"0.37","presumed_ST_base":"11407.98260869565217391304347826086956522","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8326.994604887337353221199619168517930817","retailer_PC_revenue_base":"11254.37633016935460604137214737024321284","retailer_PC_credit_base":"8326.994604887337353221199619168517930817","import_ICMS_base_before_grossup":"6131.616750","import_ICMS_gross_base":"6131.616750","import_payments":{"II":"767.9520","IPI":"0.0000","PIS":"100.79370","COFINS":"463.171050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"100.79370","COFINS":"463.171050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"36.6017109806410663281497937162805458585","COFINS":"169.6805399714376388448111710568073627421","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"185.6972094477943509996826404316090130119","COFINS":"855.3326010928709500591442832001384841758","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"137.3954109806410663281497937162805458585","COFINS":"632.8515899714376388448111710568073627421","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"48.3017984671532846715328467153284671534","COFINS":"222.4810111214333112143331121433311214337","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000006"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"13660.53904761365034747634375870310040868","reference_price_brl":"15999","savings_vs_reference_brl":"2338.46095238634965252365624129689959132","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"4215.144527984961042493798534964604693035","modeled_net_tax_components_brl":{"II":"767.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"2459.473602484472049689440993788819875777","PIS":"0.000000000000000000000000000000000000","COFINS":"987.7189255004889928043575411757848172584"},"modeled_tax_share_percent":"30.85635576526756153945275065431492281772","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"13660.54","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"4215.14","modeled_tax_share_percent":"30.86","savings_vs_reference_brl":"2338.46"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","II":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9973.534478850251620800652853969261458948","supplier_own_ICMS":"1795.236206193045291744117513714467062611","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"8178.298272657206329056535340254794396337","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"621.5506687219476810082966858593643741216","IVA_applied":"0.37","presumed_ST_base":"13663.74223602484472049689440993788819876","ICMS_ST":"664.237396291426757945323480074352813166","retailer_acquisition_cash":"10637.77187514167837874597633404361427211","retailer_PC_revenue_base":"12996.30165132222358953102027862874759551","retailer_PC_credit_base":"8178.298272657206329056535340254794396337","import_ICMS_base_before_grossup":"6030.823050","import_ICMS_gross_base":"7354.662256097560975609756097560975609756","import_payments":{"II":"767.9520","IPI":"0.0000","PIS":"0.00","COFINS":"463.171050","ICMS":"1323.839206097560975609756097560975609756"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"463.171050","ICMS":"1323.839206097560975609756097560975609756"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"158.3796187219476810082966858593643741216","ICMS":"1135.634396386911074079684896227844266021"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"987.7189255004889928043575411757848172588","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"621.5506687219476810082966858593643741216","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"366.1682567785413117960608553164204431372","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"12723.67003954327131064882953483930353482","reference_price_brl":"15999","savings_vs_reference_brl":"3275.32996045672868935117046516069646518","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"3278.275519914582005666284311100807819182","modeled_net_tax_components_brl":{"II":"767.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"2310.679825821710395437766627616542516744","PIS":"199.6436940928716102285176834842653024379","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.76517238914707772340428762955524105916","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12723.67","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"3278.28","modeled_tax_share_percent":"25.77","savings_vs_reference_brl":"3275.33"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","II":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9370.153389382442803883887378818096174955","supplier_own_ICMS":"1686.627610088839704699099728187257311492","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7683.525779293603099184787650630838863463","supplier_PIS_debit":"126.7781753583444511365489962354088412471","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"12837.11014345394664132092570898079175969","ICMS_ST":"624.052215732870690738666899429285205252","retailer_acquisition_cash":"9994.205605115313494622554278247381380207","retailer_PC_revenue_base":"12099.61782381040061991016263541001832957","retailer_PC_credit_base":"7683.525779293603099184787650630838863463","import_ICMS_base_before_grossup":"5668.44570","import_ICMS_gross_base":"6912.738658536585365853658536585365853659","import_payments":{"II":"767.9520","IPI":"0.0000","PIS":"100.79370","COFINS":"0.00","ICMS":"1244.292958536585365853658536585365853659"},"eligible_import_credits":{"IPI":"0.0000","PIS":"100.79370","COFINS":"0.00","ICMS":"1244.292958536585365853658536585365853659"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"25.9844753583444511365489962354088412471","COFINS":"0.000000000000000000000000000000000000","ICMS":"1066.386867285125029584108091031176663085"},"retailer_debits":{"PIS":"199.6436940928716102285176834842653024379","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"126.7781753583444511365489962354088412471","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"72.8655187345271590919686872488564611908","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000008"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"12381.05114775678598954656442075402042760","reference_price_brl":"15999","savings_vs_reference_brl":"3617.94885224321401045343557924597957240","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"2935.656628128096684564019197015524711948","modeled_net_tax_components_brl":{"II":"767.9520","IPI":"1226.744740898580949358480301038219159451","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"940.9598872295157352055388959773055524973"},"modeled_tax_share_percent":"23.71088361637196327913388285675039521558","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12381.05","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"2935.66","modeled_tax_share_percent":"23.71","savings_vs_reference_brl":"3617.95"},"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":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8178.298272657206329056535340254794396338","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1226.744740898580949358480301038219159451","supplier_PC_base":"8178.298272657206329056535340254794396338","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"621.5506687219476810082966858593643741217","IVA_applied":"0.37","presumed_ST_base":"12884.90892857142857142857142857142857143","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"9405.043013555787278415015641293013555789","retailer_PC_revenue_base":"12381.05114775678598954656442075402042760","retailer_PC_credit_base":"8178.298272657206329056535340254794396338","import_ICMS_base_before_grossup":"6865.970850","import_ICMS_gross_base":"6865.970850","import_payments":{"II":"767.9520","IPI":"835.147800","PIS":"0.00","COFINS":"463.171050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"835.147800","PIS":"0.00","COFINS":"463.171050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"391.596940898580949358480301038219159451","PIS":"0.000000000000000000000000000000000000","COFINS":"158.3796187219476810082966858593643741217","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"940.9598872295157352055388959773055524976","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"621.5506687219476810082966858593643741217","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"319.4092185075680541972422101179411783759","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000006"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"11556.55860348015228252187429723754097118","reference_price_brl":"15999","savings_vs_reference_brl":"4442.44139651984771747812570276245902882","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"2111.164083851462977539329073499045255544","modeled_net_tax_components_brl":{"II":"767.9520","IPI":"1152.528866894040464877718147594625829519","ICMS":"0.000000000000000000000000000000000000","PIS":"190.6832169574225126616109259044194260245","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.26810347516175929290082315375602355556","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11556.56","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"2111.16","modeled_tax_share_percent":"18.27","savings_vs_reference_brl":"4442.44"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","II":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7683.525779293603099184787650630838863463","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1152.528866894040464877718147594625829519","supplier_PC_base":"7683.525779293603099184787650630838863463","supplier_PIS_debit":"126.7781753583444511365489962354088412471","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"12105.39486527707168276563294356888662939","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8836.054646187643564062505798225464692982","retailer_PC_revenue_base":"11556.55860348015228252187429723754097118","retailer_PC_credit_base":"7683.525779293603099184787650630838863463","import_ICMS_base_before_grossup":"6503.593500","import_ICMS_gross_base":"6503.593500","import_payments":{"II":"767.9520","IPI":"835.147800","PIS":"100.79370","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"835.147800","PIS":"100.79370","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"317.381066894040464877718147594625829519","PIS":"25.9844753583444511365489962354088412471","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"190.6832169574225126616109259044194260245","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"126.7781753583444511365489962354088412471","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"63.9050415990780615250619296690105847774","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000010"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"14209.11504839733417962551570929863535386","reference_price_brl":"15999","savings_vs_reference_brl":"1789.88495160266582037448429070136464614","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"4763.720528768644874642970485560139638210","modeled_net_tax_components_brl":{"II":"767.9520","IPI":"1382.331878768644874642970485560139638210","ICMS":"2613.436650000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"33.52580729020102859317505112145600338754","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"14209.12","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"4763.72","modeled_tax_share_percent":"33.53","savings_vs_reference_brl":"1789.88"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9215.545858457632497619803237067597588068","supplier_own_ICMS":"1658.798254522373849571564582672167565852","supplier_IPI":"1382.331878768644874642970485560139638210","supplier_PC_base":"7556.747603935258648048238654395430022216","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"14519.09250000000000000000000000000000000","ICMS_ST":"954.638395477626150428435417327832434148","retailer_acquisition_cash":"11552.51613270390352269120913995556966043","retailer_PC_revenue_base":"13254.47665291970802919708029197080291971","retailer_PC_credit_base":"7556.747603935258648048238654395430022216","import_ICMS_base_before_grossup":"6402.799800","import_ICMS_gross_base":"7808.292439024390243902439024390243902439","import_payments":{"II":"767.9520","IPI":"835.147800","PIS":"0.00","COFINS":"0.00","ICMS":"1405.492639024390243902439024390243902439"},"eligible_import_credits":{"IPI":"835.147800","PIS":"0.00","COFINS":"0.00","ICMS":"1405.492639024390243902439024390243902439"},"supplier_net_remittance_or_credit":{"IPI":"547.184078768644874642970485560139638210","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"1207.944010975609756097560975609756097561"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"10408.14823099580088703310768456032585747","reference_price_brl":"15999","savings_vs_reference_brl":"5590.85176900419911296689231543967414253","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"962.7537113671115820505624608218301418165","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"171.7344458114307146360462767952453766483","COFINS":"791.0192655556808674145161840265847651682"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000005","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10408.15","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"962.75","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"5590.85"},"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":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7480.766505713783634212935156358600575445","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7480.766505713783634212935156358600575445","supplier_PIS_debit":"123.4326473442774299645134300799169094948","supplier_COFINS_debit":"568.5382544342475562001830718832536437338","IVA_applied":"0.37","presumed_ST_base":"10248.65011282788357887172116421128278836","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7480.766505713783634212935156358600575445","retailer_PC_revenue_base":"10408.14823099580088703310768456032585747","retailer_PC_credit_base":"7480.766505713783634212935156358600575445","import_ICMS_base_before_grossup":"5363.664750","import_ICMS_gross_base":"5363.664750","import_payments":{"II":"0.00","IPI":"0.00","PIS":"100.79370","COFINS":"463.171050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"100.79370","COFINS":"463.171050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"22.6389473442774299645134300799169094948","COFINS":"105.3672044342475562001830718832536437338","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"171.7344458114307146360462767952453766483","COFINS":"791.0192655556808674145161840265847651677","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"123.4326473442774299645134300799169094948","COFINS":"568.5382544342475562001830718832536437338","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"48.3017984671532846715328467153284671535","COFINS":"222.4810111214333112143331121433311214339","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000075"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"12564.47305384182192249619245609376802424","reference_price_brl":"15999","savings_vs_reference_brl":"3434.52694615817807750380754390623197576","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"3119.078534213132617513647232355272308599","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"2209.530403244687444051176818939279172577","PIS":"0.000000000000000000000000000000000000","COFINS":"909.5481309684451734624704134159931360224"},"modeled_tax_share_percent":"24.82458691938072321366279991933465516052","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12564.47","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"3119.08","modeled_tax_share_percent":"24.82","savings_vs_reference_brl":"3434.53"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8959.977304317467331918802996509647901774","supplier_own_ICMS":"1612.795914777144119745384539371736622319","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7347.181389540323212173418457137911279455","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"558.3857856050645641251798027424812572386","IVA_applied":"0.37","presumed_ST_base":"12275.16890691493024472876010521821762543","ICMS_ST":"596.734488467543324305792279567542550258","retailer_acquisition_cash":"9556.711792785010656224595276077190452032","retailer_PC_revenue_base":"11967.73856537427859819040017652622547398","retailer_PC_credit_base":"7347.181389540323212173418457137911279455","import_ICMS_base_before_grossup":"5262.871050","import_ICMS_gross_base":"6418.135426829268292682926829268292682927","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"463.171050","ICMS":"1155.264376829268292682926829268292682927"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"463.171050","ICMS":"1155.264376829268292682926829268292682927"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"95.2147356050645641251798027424812572386","ICMS":"1054.266026415419151368249989670986489650"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"909.5481309684451734624704134159931360225","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"558.3857856050645641251798027424812572386","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"351.1623453633806093372906106735118787839","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"11705.13657208891391666746823260195641721","reference_price_brl":"15999","savings_vs_reference_brl":"4293.86342791108608333253176739804358279","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"2259.742052460224611684923008863460701566","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"2075.857745397144075549860071886013172813","PIS":"183.8843070630805361350629369774475287526","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.30555904703082077803591773946218232739","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11705.14","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"2259.74","modeled_tax_share_percent":"19.31","savings_vs_reference_brl":"4293.86"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8417.914620426375002229765092806217245795","supplier_own_ICMS":"1515.224631676747500401357716705119104243","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6902.689988749627501828407376101098141552","supplier_PIS_debit":"113.8943848143688537801687217056681193356","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"11532.54302998413375305477817714451762674","ICMS_ST":"560.633113720396575148502355180894068570","retailer_acquisition_cash":"8978.547734146771577378267447987111314365","retailer_PC_revenue_base":"11144.50345836851734151896587742106234864","retailer_PC_credit_base":"6902.689988749627501828407376101098141552","import_ICMS_base_before_grossup":"4900.49370","import_ICMS_gross_base":"5976.211829268292682926829268292682926829","import_payments":{"II":"0.00","IPI":"0.00","PIS":"100.79370","COFINS":"0.00","ICMS":"1075.718129268292682926829268292682926829"},"eligible_import_credits":{"IPI":"0.00","PIS":"100.79370","COFINS":"0.00","ICMS":"1075.718129268292682926829268292682926829"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"13.1006848143688537801687217056681193356","COFINS":"0.000000000000000000000000000000000000","ICMS":"1000.139616128851392623030803593330245984"},"retailer_debits":{"PIS":"183.8843070630805361350629369774475287526","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"113.8943848143688537801687217056681193356","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"69.9899222487116823548942152717794094170","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"11415.01269270534392511748700466361732420","reference_price_brl":"15999","savings_vs_reference_brl":"4583.98730729465607488251299533638267580","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"1969.618173076654620134941780925121608557","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1102.077208431048481826012768570686691918","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"867.5409646456061383089290123544349166394"},"modeled_tax_share_percent":"17.25462972402405225091817983942623925586","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11415.01","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"1969.62","modeled_tax_share_percent":"17.25","savings_vs_reference_brl":"4583.99"},"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":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7347.181389540323212173418457137911279455","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1102.077208431048481826012768570686691918","supplier_PC_base":"7347.181389540323212173418457137911279455","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"558.3857856050645641251798027424812572386","IVA_applied":"0.37","presumed_ST_base":"11575.48427922077922077922077922077922078","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8449.258597971371693999431225708597971373","retailer_PC_revenue_base":"11415.01269270534392511748700466361732420","retailer_PC_credit_base":"7347.181389540323212173418457137911279455","import_ICMS_base_before_grossup":"5982.826050","import_ICMS_gross_base":"5982.826050","import_payments":{"II":"0.00","IPI":"719.9550","PIS":"0.00","COFINS":"463.171050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"719.9550","PIS":"0.00","COFINS":"463.171050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"382.122208431048481826012768570686691918","PIS":"0.000000000000000000000000000000000000","COFINS":"95.2147356050645641251798027424812572386","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"867.5409646456061383089290123544349166392","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"558.3857856050645641251798027424812572386","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"309.1551790405415741837492096119536594006","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"10656.63245342260643645836942567733648895","reference_price_brl":"15999","savings_vs_reference_brl":"5342.36754657739356354163057432266351105","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"1211.237933793917131475824201938840773301","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1035.403498312444125274261106415164721233","ICMS":"0.000000000000000000000000000000000000","PIS":"175.8344354814730062015630955236760520677","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.36604775559189009490520744981732286591","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10656.63","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"1211.24","modeled_tax_share_percent":"11.37","savings_vs_reference_brl":"5342.37"},"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":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6902.689988749627501828407376101098141552","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1035.403498312444125274261106415164721233","supplier_PC_base":"6902.689988749627501828407376101098141552","supplier_PIS_debit":"113.8943848143688537801687217056681193356","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"10875.18807727503812913065582104728012202","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7938.093487062071627102668482516262862785","retailer_PC_revenue_base":"10656.63245342260643645836942567733648895","retailer_PC_credit_base":"6902.689988749627501828407376101098141552","import_ICMS_base_before_grossup":"5620.44870","import_ICMS_gross_base":"5620.44870","import_payments":{"II":"0.00","IPI":"719.9550","PIS":"100.79370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"719.9550","PIS":"100.79370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"315.448498312444125274261106415164721233","PIS":"13.1006848143688537801687217056681193356","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"175.8344354814730062015630955236760520677","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"113.8943848143688537801687217056681193356","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"61.9400506671041524213943738180079327321","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"13035.09438049489515523527180685961096361","reference_price_brl":"15999","savings_vs_reference_brl":"2963.90561950510484476472819314038903639","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"3589.699860866205850252726583121115247966","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1241.852854378400972203946095316237199186","ICMS":"2347.847006487804878048780487804878048780","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"27.53873317739582023605283814191818601233","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"13035.09","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"3589.70","modeled_tax_share_percent":"27.54","savings_vs_reference_brl":"2963.91"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8279.019029189339814692973968774914661239","supplier_own_ICMS":"1490.223425254081166644735314379484639023","supplier_IPI":"1241.852854378400972203946095316237199186","supplier_PC_base":"6788.795603935258648048238654395430022216","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"13043.59448048780487804878048780487804878","ICMS_ST":"857.623581233723711404045173425393409757","retailer_acquisition_cash":"10378.49546480146449830096523751654527018","retailer_PC_revenue_base":"12177.47079926117144383122663343421755385","retailer_PC_credit_base":"6788.795603935258648048238654395430022216","import_ICMS_base_before_grossup":"5519.6550","import_ICMS_gross_base":"6731.286585365853658536585365853658536585","import_payments":{"II":"0.00","IPI":"719.9550","PIS":"0.00","COFINS":"0.00","ICMS":"1211.631585365853658536585365853658536585"},"eligible_import_credits":{"IPI":"719.9550","PIS":"0.00","COFINS":"0.00","ICMS":"1211.631585365853658536585365853658536585"},"supplier_net_remittance_or_credit":{"IPI":"521.897854378400972203946095316237199186","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"1136.215421121951219512195121951219512195"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"11053.40532427347327379063335902434601261","reference_price_brl":"15999","savings_vs_reference_brl":"4945.59467572652672620936664097565398739","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"1608.010804644783968808088135285850296958","modeled_net_tax_components_brl":{"II":"767.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"840.0588046447839688080881352858502969583"},"modeled_tax_share_percent":"14.54765076888625306680906668110353448975","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11053.41","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"1608.01","modeled_tax_share_percent":"14.55","savings_vs_reference_brl":"4945.59"},"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":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8178.298272657206329056535340254794396338","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"8178.298272657206329056535340254794396338","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"621.5506687219476810082966858593643741217","IVA_applied":"0.37","presumed_ST_base":"11204.26863354037267080745341614906832298","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8178.298272657206329056535340254794396338","retailer_PC_revenue_base":"11053.40532427347327379063335902434601261","retailer_PC_credit_base":"8178.298272657206329056535340254794396338","import_ICMS_base_before_grossup":"6030.823050","import_ICMS_gross_base":"6030.823050","import_payments":{"II":"767.9520","IPI":"0.0000","PIS":"0.00","COFINS":"463.171050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"463.171050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"158.3796187219476810082966858593643741217","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"840.0588046447839688080881352858502969584","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"621.5506687219476810082966858593643741217","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"218.5081359228362877997914494264859228367","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000006"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"10384.69397013593218605240998854956351361","reference_price_brl":"15999","savings_vs_reference_brl":"5614.30602986406781394759001145043648639","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"939.2994505072428810698647648110677979746","modeled_net_tax_components_brl":{"II":"767.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"171.3474505072428810698647648110677979746","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.045037371428170877929347490113989362214","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10384.69","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"939.30","modeled_tax_share_percent":"9.05","savings_vs_reference_brl":"5614.31"},"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":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7683.525779293603099184787650630838863463","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7683.525779293603099184787650630838863463","supplier_PIS_debit":"126.7781753583444511365489962354088412471","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"10526.43031763223624588315908136424924294","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7683.525779293603099184787650630838863463","retailer_PC_revenue_base":"10384.69397013593218605240998854956351361","retailer_PC_credit_base":"7683.525779293603099184787650630838863463","import_ICMS_base_before_grossup":"5668.44570","import_ICMS_gross_base":"5668.44570","import_payments":{"II":"767.9520","IPI":"0.0000","PIS":"100.79370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"100.79370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"25.9844753583444511365489962354088412471","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"171.3474505072428810698647648110677979746","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"126.7781753583444511365489962354088412471","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"44.5692751488984299333157685756589567275","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000106"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"12485.90012832434147889558870199936528086","reference_price_brl":"15999","savings_vs_reference_brl":"3513.09987167565852110441129800063471914","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"3040.505608695652173913043478260869565217","modeled_net_tax_components_brl":{"II":"767.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"2272.553608695652173913043478260869565217","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"24.35151312638042363256589876851679193528","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12485.90","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"3040.51","modeled_tax_share_percent":"24.35","savings_vs_reference_brl":"3513.10"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9215.545858457632497619803237067597588068","supplier_own_ICMS":"1658.798254522373849571564582672167565852","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7556.747603935258648048238654395430022216","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"12625.29782608695652173913043478260869565","ICMS_ST":"613.755354173278324341478895588701999365","retailer_acquisition_cash":"9829.301212630910821961282132656299587433","retailer_PC_revenue_base":"11872.14477415106315455410980641066328150","retailer_PC_credit_base":"7556.747603935258648048238654395430022216","import_ICMS_base_before_grossup":"5567.6520","import_ICMS_gross_base":"6789.819512195121951219512195121951219512","import_payments":{"II":"767.9520","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"1222.167512195121951219512195121951219512"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"1222.167512195121951219512195121951219512"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"1050.386096500530222693531283138918345705"},"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 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"11346.85866021897810218978102189781021898","reference_price_brl":"15999","savings_vs_reference_brl":"4652.14133978102189781021897810218978102","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"1901.464140590288797207235798159314503332","modeled_net_tax_components_brl":{"II":"767.9520","IPI":"1133.512140590288797207235798159314503332","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"16.75762603139354928522243076795236753771","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11346.86","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"1901.46","modeled_tax_share_percent":"16.76","savings_vs_reference_brl":"4652.14"},"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":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7556.747603935258648048238654395430022216","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1133.512140590288797207235798159314503332","supplier_PC_base":"7556.747603935258648048238654395430022216","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"11905.65585000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8690.259744525547445255474452554744525548","retailer_PC_revenue_base":"11346.85866021897810218978102189781021898","retailer_PC_credit_base":"7556.747603935258648048238654395430022216","import_ICMS_base_before_grossup":"6402.799800","import_ICMS_gross_base":"6402.799800","import_payments":{"II":"767.9520","IPI":"835.147800","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"835.147800","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"298.364340590288797207235798159314503332","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":"0.000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"10222.28844115659015690751647590746289572","reference_price_brl":"15999","savings_vs_reference_brl":"5776.71155884340984309248352409253710428","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"776.8939215279008519249712521689671800744","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"776.8939215279008519249712521689671800744"},"modeled_tax_share_percent":"7.599999999999999999999999999999999999997","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10222.29","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"776.89","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"5776.71"},"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":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7347.181389540323212173418457137911279455","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7347.181389540323212173418457137911279455","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"558.3857856050645641251798027424812572386","IVA_applied":"0.37","presumed_ST_base":"10065.63850367024280067758328627893845285","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7347.181389540323212173418457137911279455","retailer_PC_revenue_base":"10222.28844115659015690751647590746289572","retailer_PC_credit_base":"7347.181389540323212173418457137911279455","import_ICMS_base_before_grossup":"5262.871050","import_ICMS_gross_base":"5262.871050","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"463.171050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"463.171050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"95.2147356050645641251798027424812572386","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"776.8939215279008519249712521689671800747","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"558.3857856050645641251798027424812572386","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"218.5081359228362877997914494264859228361","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 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"9603.858179591956588696029714019822791709","reference_price_brl":"15999","savings_vs_reference_brl":"6395.141820408043411303970285980177208291","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"158.4636599632672837134844902813270760632","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"158.4636599632672837134844902813270760632","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":"9603.86","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"158.46","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"6395.14"},"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":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6902.689988749627501828407376101098141552","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6902.689988749627501828407376101098141552","supplier_PIS_debit":"113.8943848143688537801687217056681193356","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"9456.685284586989677504918105258504453926","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"6902.689988749627501828407376101098141552","retailer_PC_revenue_base":"9603.858179591956588696029714019822791709","retailer_PC_credit_base":"6902.689988749627501828407376101098141552","import_ICMS_base_before_grossup":"4900.49370","import_ICMS_gross_base":"4900.49370","import_payments":{"II":"0.00","IPI":"0.00","PIS":"100.79370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"100.79370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"13.1006848143688537801687217056681193356","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"158.4636599632672837134844902813270760632","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"113.8943848143688537801687217056681193356","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"44.5692751488984299333157685756589567276","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"11487.00061222678050328583260443838967111","reference_price_brl":"15999","savings_vs_reference_brl":"4511.99938777321949671416739556161032889","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"2041.606092598091198303287380699893955462","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"2041.606092598091198303287380699893955462","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.77318693989623925608143615649404185059","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11487.00","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"2041.61","modeled_tax_share_percent":"17.77","savings_vs_reference_brl":"4512.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8279.019029189339814692973968774914661239","supplier_own_ICMS":"1490.223425254081166644735314379484639023","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6788.795603935258648048238654395430022216","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"11342.25606998939554612937433722163308590","ICMS_ST":"551.382667344010031658552066320409316439","retailer_acquisition_cash":"8830.401696533349846351526035095323977678","retailer_PC_revenue_base":"10935.61794488277047162728053811798035467","retailer_PC_credit_base":"6788.795603935258648048238654395430022216","import_ICMS_base_before_grossup":"4799.70","import_ICMS_gross_base":"5853.292682926829268292682926829268292683","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"1053.592682926829268292682926829268292683"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"1053.592682926829268292682926829268292683"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"988.013409671261930010604453870625662779"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"10463.71386021897810218978102189781021898","reference_price_brl":"15999","savings_vs_reference_brl":"5535.28613978102189781021897810218978102","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"1018.319340590288797207235798159314503332","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1018.319340590288797207235798159314503332","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.731911195142123685378746958532097644608","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10463.71","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"1018.32","modeled_tax_share_percent":"9.73","savings_vs_reference_brl":"5535.29"},"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":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6788.795603935258648048238654395430022216","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1018.319340590288797207235798159314503332","supplier_PC_base":"6788.795603935258648048238654395430022216","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"10695.74747400000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7807.114944525547445255474452554744525548","retailer_PC_revenue_base":"10463.71386021897810218978102189781021898","retailer_PC_credit_base":"6788.795603935258648048238654395430022216","import_ICMS_base_before_grossup":"5519.6550","import_ICMS_gross_base":"5519.6550","import_payments":{"II":"0.00","IPI":"719.9550","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"719.9550","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"298.364340590288797207235798159314503332","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":"0.000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"10213.34651962868930498254522373849571565","reference_price_brl":"15999","savings_vs_reference_brl":"5785.65348037131069501745477626150428435","fixed_residual_brl":"9445.394519628689304982545223738495715646","modeled_net_tax_total_brl":"767.952000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"767.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.519102563729711111265223680847981049520","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10213.35","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"767.95","modeled_tax_share_percent":"7.52","savings_vs_reference_brl":"5785.65"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7556.747603935258648048238654395430022216","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7556.747603935258648048238654395430022216","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"10352.74421739130434782608695652173913044","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7556.747603935258648048238654395430022216","retailer_PC_revenue_base":"10213.34651962868930498254522373849571565","retailer_PC_credit_base":"7556.747603935258648048238654395430022216","import_ICMS_base_before_grossup":"5567.6520","import_ICMS_gross_base":"5567.6520","import_payments":{"II":"767.9520","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_30","product_id":"BR-T004","tax_profile_id":"T04","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":"9445.394519628689304982545223738495715646","reference_price_brl":"15999","savings_vs_reference_brl":"6553.605480371310695017454776261504284354","fixed_residual_brl":"9445.394519628689304982545223738495715646","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":"9445.39","fixed_residual_brl":"9445.39","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"6553.61"},"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":"6788.795603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"4799.70","baseline_upstream_price_ex_IPI_ST_brl":"10154.87146937480165026975563313233894002","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"15999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6788.795603935258648048238654395430022216","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6788.795603935258648048238654395430022216","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"9300.649977391304347826086956521739130436","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"6788.795603935258648048238654395430022216","retailer_PC_revenue_base":"9445.394519628689304982545223738495715646","retailer_PC_credit_base":"6788.795603935258648048238654395430022216","import_ICMS_base_before_grossup":"4799.70","import_ICMS_gross_base":"4799.70","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}