{"scenario":{"scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"0.40","dealer_margin_fraction":"0","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"educational_ready":true,"actual_sale_verified":false,"confidence":"MEDIUM","warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."],"rates":{"ICMS":"0.18","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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"0.40","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-T004"},"sensitivity_fixture":{"product_id":"BR-T004","dimension":"customs_fraction","value":"0.40","status":"feasible","result":{"price_brl":"15999.00","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"6809.59","modeled_tax_share_percent":"42.56","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_40","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":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"6809.589480371310695017454776261504284354","modeled_net_tax_components_brl":{"II":"1023.9360","IPI":"1523.230720406220247540463344969850841003","ICMS":"2879.820000000000000000000000000000000000","PIS":"246.6264382640431609013011742304030466518","COFINS":"1135.976321701047286575690257061250396699"},"modeled_tax_share_percent":"42.56259441447159631862900666455093621073","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"15999.00","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"6809.59","modeled_tax_share_percent":"42.56","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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"9289.019400","import_ICMS_gross_base":"11328.07243902439024390243902439024390244","import_payments":{"II":"1023.9360","IPI":"1113.530400","PIS":"134.39160","COFINS":"617.561400","ICMS":"2039.053039024390243902439024390243902439"},"eligible_import_credits":{"IPI":"1113.530400","PIS":"134.39160","COFINS":"617.561400","ICMS":"2039.053039024390243902439024390243902439"},"supplier_net_remittance_or_credit":{"IPI":"409.700320406220247540463344969850841003","PIS":"3.0038109806410663281497937162805458585","COFINS":"15.2901899714376388448111710568073627420","ICMS":"840.766960975609756097560975609756097561"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"14227.80143267303146359788165875648238075","reference_price_brl":"15999","savings_vs_reference_brl":"1771.19856732696853640211834124351761925","fixed_residual_brl":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"5038.390913044342158615336435017986665107","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1316.833623046816901440886646723529534815","ICMS":"2489.605647732312033864140294295504938521","PIS":"219.7535361878488452391362881187320125862","COFINS":"1012.198106077364378071173205880220179185"},"modeled_tax_share_percent":"35.41229428092854955246759501956613686476","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"14227.80","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"5038.39","modeled_tax_share_percent":"35.41","savings_vs_reference_brl":"1771.20"},"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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"8778.890820312112676272577644823530232098","supplier_own_ICMS":"1580.200347656180281729063976068235441778","supplier_IPI":"1316.833623046816901440886646723529534815","supplier_PC_base":"7198.690472655932394543513668755294790320","supplier_PIS_debit":"118.7783927988228845099679755344623640403","supplier_COFINS_debit":"547.1004759218508619853070388254024040643","IVA_applied":"0.37","presumed_ST_base":"13831.14248740173352146744607941947188067","ICMS_ST":"909.405300076131752135076318227269496743","retailer_acquisition_cash":"11005.12974343506132984854060977432926365","retailer_PC_revenue_base":"13318.39613259689971146280534052921288401","retailer_PC_credit_base":"7198.690472655932394543513668755294790320","import_ICMS_base_before_grossup":"8111.493000","import_ICMS_gross_base":"9892.064634146341463414634146341463414634","import_payments":{"II":"0.00","IPI":"959.9400","PIS":"134.39160","COFINS":"617.561400","ICMS":"1780.571634146341463414634146341463414634"},"eligible_import_credits":{"IPI":"959.9400","PIS":"134.39160","COFINS":"617.561400","ICMS":"1780.571634146341463414634146341463414634"},"supplier_net_remittance_or_credit":{"IPI":"356.893623046816901440886646723529534815","PIS":"-15.6132072011771154900320244655376359597","COFINS":"-70.4609240781491380146929611745975959357","ICMS":"709.034013585970570449506147954041523887"},"retailer_debits":{"PIS":"219.7535361878488452391362881187320125862","COFINS":"1012.198106077364378071173205880220179185","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"118.7783927988228845099679755344623640403","COFINS":"547.1004759218508619853070388254024040643","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"100.9751433890259607291683125842696485459","COFINS":"465.0976301555135160858661670548177751207","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"4755.469632756359649697983848758494614067","modeled_net_tax_components_brl":{"II":"1023.9360","IPI":"0.00000000000000000000000000000000000","ICMS":"2504.191304347826086956521739130434782609","PIS":"218.9313342566573382187472952309512131790","COFINS":"1008.410994151876224522714814397108618279"},"modeled_tax_share_percent":"34.10190393026083158185579404297227047400","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"13944.88","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"4755.47","modeled_tax_share_percent":"34.10","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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"8175.489000","import_ICMS_gross_base":"9970.108536585365853658536585365853658537","import_payments":{"II":"1023.9360","IPI":"0.0000","PIS":"134.39160","COFINS":"617.561400","ICMS":"1794.619536585365853658536585365853658537"},"eligible_import_credits":{"IPI":"0.0000","PIS":"134.39160","COFINS":"617.561400","ICMS":"1794.619536585365853658536585365853658537"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"3.0038109806410663281497937162805458585","COFINS":"15.2901899714376388448111710568073627420","ICMS":"709.571767762460233297985153764581124072"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"3441.328555150142549525140910271171948562","modeled_net_tax_components_brl":{"II":"1023.9360","IPI":"1249.049190733100602983179942875277689623","ICMS":"0.000000000000000000000000000000000000","PIS":"208.4071947338507255993768212111595164595","COFINS":"959.9361696831912209425841461847347424799"},"modeled_tax_share_percent":"27.24566262335208026040472392529197957410","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12630.74","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"3441.33","modeled_tax_share_percent":"27.25","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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"9289.019400","import_ICMS_gross_base":"9289.019400","import_payments":{"II":"1023.9360","IPI":"1113.530400","PIS":"134.39160","COFINS":"617.561400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1113.530400","PIS":"134.39160","COFINS":"617.561400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"135.518790733100602983179942875277689623","PIS":"3.0038109806410663281497937162805458585","COFINS":"15.2901899714376388448111710568073627421","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"6459.129840898257113064203783703262326829","modeled_net_tax_components_brl":{"II":"1023.9360","IPI":"1496.030171827537743120097928095389218842","ICMS":"2828.394642857142857142857142857142857143","PIS":"0.000000000000000000000000000000000000","COFINS":"1110.769026213576512801248712750730250844"},"modeled_tax_share_percent":"41.27624488985088586954272494381836466950","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"15648.54","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"6459.13","modeled_tax_share_percent":"41.28","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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"9154.627800","import_ICMS_gross_base":"11164.18024390243902439024390243902439024","import_payments":{"II":"1023.9360","IPI":"1113.530400","PIS":"0.00","COFINS":"617.561400","ICMS":"2009.552443902439024390243902439024390244"},"eligible_import_credits":{"IPI":"1113.530400","PIS":"0.00","COFINS":"617.561400","ICMS":"2009.552443902439024390243902439024390244"},"supplier_net_remittance_or_credit":{"IPI":"382.499771827537743120097928095389218842","PIS":"0.000000000000000000000000000000000000","COFINS":"3.9892687219476810082966858593643741216","ICMS":"818.842198954703832752613240418118466899"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"5309.964705183228926530076510960334876655","modeled_net_tax_components_brl":{"II":"1023.9360","IPI":"1405.523008407366420582583106822714426243","ICMS":"2657.281799694966954753431621759023894255","PIS":"223.2238970808955511940617823785965561572","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"36.62202421037150776488591127172152012338","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"14499.38","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"5309.96","modeled_tax_share_percent":"36.62","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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"8671.458000","import_ICMS_gross_base":"10574.94878048780487804878048780487804878","import_payments":{"II":"1023.9360","IPI":"1113.530400","PIS":"134.39160","COFINS":"0.00","ICMS":"1903.490780487804878048780487804878048780"},"eligible_import_credits":{"IPI":"1113.530400","PIS":"134.39160","COFINS":"0.00","ICMS":"1903.490780487804878048780487804878048780"},"supplier_net_remittance_or_credit":{"IPI":"291.992608407366420582583106822714426243","PIS":"-7.6134246416555488634510037645911587529","COFINS":"0.000000000000000000000000000000000000","ICMS":"753.791019207162076704651133954145845475"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"12452.01392729380002293023212823255417398","reference_price_brl":"15999","savings_vs_reference_brl":"3546.98607270619997706976787176744582602","fixed_residual_brl":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"3262.603407665110717947686904494058458334","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"2164.874476288966985968817647213482555235","PIS":"195.8111066779067197583928945419405664986","COFINS":"901.9178246982370122204763627386353365997"},"modeled_tax_share_percent":"26.20141148825532441108350108131032538732","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12452.01","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"3262.60","modeled_tax_share_percent":"26.20","savings_vs_reference_brl":"3546.99"},"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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"8778.890820312112676272577644823530232098","supplier_own_ICMS":"1580.200347656180281729063976068235441778","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7198.690472655932394543513668755294790320","supplier_PIS_debit":"118.7783927988228845099679755344623640403","supplier_COFINS_debit":"547.1004759218508619853070388254024040643","IVA_applied":"0.37","presumed_ST_base":"12027.08042382759436649343137340823641797","ICMS_ST":"584.674128632786704239753671145247113457","retailer_acquisition_cash":"9363.564948944899380512331315968777345555","retailer_PC_revenue_base":"11867.33979866101331869047845708730706052","retailer_PC_credit_base":"7198.690472655932394543513668755294790320","import_ICMS_base_before_grossup":"7151.553000","import_ICMS_gross_base":"8721.406097560975609756097560975609756098","import_payments":{"II":"0.00","IPI":"0.00","PIS":"134.39160","COFINS":"617.561400","ICMS":"1569.853097560975609756097560975609756098"},"eligible_import_credits":{"IPI":"0.00","PIS":"134.39160","COFINS":"617.561400","ICMS":"1569.853097560975609756097560975609756098"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-15.6132072011771154900320244655376359597","COFINS":"-70.4609240781491380146929611745975959357","ICMS":"595.021378727991376212720086237872799137"},"retailer_debits":{"PIS":"195.8111066779067197583928945419405664986","COFINS":"901.9178246982370122204763627386353365995","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"118.7783927988228845099679755344623640403","COFINS":"547.1004759218508619853070388254024040643","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"77.0327138790838352484249190074782024583","COFINS":"354.8173487763861502351693239132329325352","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"11315.93839176537648943699424137938284760","reference_price_brl":"15999","savings_vs_reference_brl":"4683.06160823462351056300575862061715240","fixed_residual_brl":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"2126.527872136687184454449017640887131951","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1079.803570898389859181527050313294218548","ICMS":"0.000000000000000000000000000000000000","PIS":"186.7129834641287120757104049827598169854","COFINS":"860.0113177741686131972115623448330964176"},"modeled_tax_share_percent":"18.79232458250359831144539935255662152239","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11315.94","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"2126.53","modeled_tax_share_percent":"18.79","savings_vs_reference_brl":"4683.06"},"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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"7198.690472655932394543513668755294790321","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1079.803570898389859181527050313294218548","supplier_PC_base":"7198.690472655932394543513668755294790321","supplier_PIS_debit":"118.7783927988228845099679755344623640403","supplier_COFINS_debit":"547.1004759218508619853070388254024040644","IVA_applied":"0.37","presumed_ST_base":"11341.53683966942148760330578512396694215","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8278.494043554322253725040719068589008869","retailer_PC_revenue_base":"11315.93839176537648943699424137938284760","retailer_PC_credit_base":"7198.690472655932394543513668755294790321","import_ICMS_base_before_grossup":"8111.493000","import_ICMS_gross_base":"8111.493000","import_payments":{"II":"0.00","IPI":"959.9400","PIS":"134.39160","COFINS":"617.561400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"959.9400","PIS":"134.39160","COFINS":"617.561400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"119.863570898389859181527050313294218548","PIS":"-15.6132072011771154900320244655376359597","COFINS":"-70.4609240781491380146929611745975959356","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"186.7129834641287120757104049827598169854","COFINS":"860.0113177741686131972115623448330964176","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"118.7783927988228845099679755344623640403","COFINS":"547.1004759218508619853070388254024040644","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"67.9345906653058275657424294482974529451","COFINS":"312.9108418523177512119045235194306923532","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"13917.74572583759395865944641456425227298","reference_price_brl":"15999","savings_vs_reference_brl":"2081.25427416240604134055358543574772702","fixed_residual_brl":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"4728.335206208904653676901190825756557336","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1293.318736920980885343727956603466507407","ICMS":"2445.148404022806461830852074754513778904","PIS":"0.000000000000000000000000000000000000","COFINS":"989.8680652651173065023211594677762710245"},"modeled_tax_share_percent":"33.97342715804175449721816064247401436207","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"13917.75","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"4728.34","modeled_tax_share_percent":"33.97","savings_vs_reference_brl":"2081.25"},"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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"8622.124912806539235624853044023110049382","supplier_own_ICMS":"1551.982484305177062412473547924159808889","supplier_IPI":"1293.318736920980885343727956603466507407","supplier_PC_base":"7070.142428501362173212379496098950240493","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"537.3308245661035251641408417035202182775","IVA_applied":"0.37","presumed_ST_base":"13584.15780012670256572695597085840988280","ICMS_ST":"893.165919717629399418378526830353970015","retailer_acquisition_cash":"10808.60956944514952038695952745693052680","retailer_PC_revenue_base":"13024.57980611996455924106788773389830296","retailer_PC_credit_base":"7070.142428501362173212379496098950240493","import_ICMS_base_before_grossup":"7977.101400","import_ICMS_gross_base":"9728.172439024390243902439024390243902439","import_payments":{"II":"0.00","IPI":"959.9400","PIS":"0.00","COFINS":"617.561400","ICMS":"1751.071039024390243902439024390243902439"},"eligible_import_credits":{"IPI":"959.9400","PIS":"0.00","COFINS":"617.561400","ICMS":"1751.071039024390243902439024390243902439"},"supplier_net_remittance_or_credit":{"IPI":"333.378736920980885343727956603466507407","PIS":"0.000000000000000000000000000000000000","COFINS":"-80.2305754338964748358591582964797817225","ICMS":"694.077364998416217928413050364269876465"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"989.8680652651173065023211594677762710250","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"537.3308245661035251641408417035202182775","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"452.5372406990137813381803177642560527475","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"12900.72332445685324107676259450380050111","reference_price_brl":"15999","savings_vs_reference_brl":"3098.27667554314675892323740549619949889","fixed_residual_brl":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"3711.312804828163936094217370765304785466","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1215.075254616152860251758649620338640411","ICMS":"2297.221276377298597591974902972212233560","PIS":"199.0162738347124782504838181727539114947","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"28.76825362026293803360434774769233944784","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12900.72","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"3711.31","modeled_tax_share_percent":"28.77","savings_vs_reference_brl":"3098.28"},"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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"8100.501697441019068345057664135590936074","supplier_own_ICMS":"1458.090305539383432302110379544406368493","supplier_IPI":"1215.075254616152860251758649620338640411","supplier_PC_base":"6642.411391901635636042947284591184567581","supplier_PIS_debit":"109.5997879663769879947086301957545453651","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"12762.34042431832554217763834984562351978","ICMS_ST":"839.130970837915165289864523427805865067","retailer_acquisition_cash":"10154.70792289508709388668083718373544155","retailer_PC_revenue_base":"12061.59235361893807578689807107599463604","retailer_PC_credit_base":"6642.411391901635636042947284591184567581","import_ICMS_base_before_grossup":"7493.93160","import_ICMS_gross_base":"9138.940975609756097560975609756097560976","import_payments":{"II":"0.00","IPI":"959.9400","PIS":"134.39160","COFINS":"0.00","ICMS":"1645.009375609756097560975609756097560976"},"eligible_import_credits":{"IPI":"959.9400","PIS":"134.39160","COFINS":"0.00","ICMS":"1645.009375609756097560975609756097560976"},"supplier_net_remittance_or_credit":{"IPI":"255.135254616152860251758649620338640411","PIS":"-24.7918120336230120052913698042454546349","COFINS":"0.000000000000000000000000000000000000","ICMS":"652.211900767542500030999293216114672584"},"retailer_debits":{"PIS":"199.0162738347124782504838181727539114947","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"109.5997879663769879947086301957545453651","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"89.4164858683354902557751879769993661296","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"2064.965810540665301058826923631747497188","modeled_net_tax_components_brl":{"II":"1023.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"185.6972094477943509996826404316090130119","COFINS":"855.3326010928709500591442832001384841759"},"modeled_tax_share_percent":"18.34811410211295044463092065382605706992","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11254.38","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"2064.97","modeled_tax_share_percent":"18.35","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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"8175.489000","import_ICMS_gross_base":"8175.489000","import_payments":{"II":"1023.9360","IPI":"0.0000","PIS":"134.39160","COFINS":"617.561400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"134.39160","COFINS":"617.561400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"3.0038109806410663281497937162805458585","COFINS":"15.2901899714376388448111710568073627421","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"4471.128527984961042493798534964604693035","modeled_net_tax_components_brl":{"II":"1023.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"2459.473602484472049689440993788819875777","PIS":"0.000000000000000000000000000000000000","COFINS":"987.7189255004889928043575411757848172584"},"modeled_tax_share_percent":"32.73024960728778298296680983227938448363","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"13660.54","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"4471.13","modeled_tax_share_percent":"32.73","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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"8041.097400","import_ICMS_gross_base":"9806.216341463414634146341463414634146341","import_payments":{"II":"1023.9360","IPI":"0.0000","PIS":"0.00","COFINS":"617.561400","ICMS":"1765.118941463414634146341463414634146341"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"617.561400","ICMS":"1765.118941463414634146341463414634146341"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"3.9892687219476810082966858593643741216","ICMS":"694.354661021057415543099530374185729436"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"3534.259519914582005666284311100807819182","modeled_net_tax_components_brl":{"II":"1023.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"2310.679825821710395437766627616542516744","PIS":"199.6436940928716102285176834842653024379","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"27.77704474362058934738228104188756357976","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12723.67","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"3534.26","modeled_tax_share_percent":"27.78","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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"7557.92760","import_ICMS_gross_base":"9216.984878048780487804878048780487804878","import_payments":{"II":"1023.9360","IPI":"0.0000","PIS":"134.39160","COFINS":"0.00","ICMS":"1659.057278048780487804878048780487804878"},"eligible_import_credits":{"IPI":"0.0000","PIS":"134.39160","COFINS":"0.00","ICMS":"1659.057278048780487804878048780487804878"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-7.6134246416555488634510037645911587529","COFINS":"0.000000000000000000000000000000000000","ICMS":"651.622547772929907632888578836054711866"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"3191.640628128096684564019197015524711948","modeled_net_tax_components_brl":{"II":"1023.9360","IPI":"1226.744740898580949358480301038219159451","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"940.9598872295157352055388959773055524973"},"modeled_tax_share_percent":"25.77843019981677438172338580939869796196","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12381.05","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"3191.64","modeled_tax_share_percent":"25.78","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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"9154.627800","import_ICMS_gross_base":"9154.627800","import_payments":{"II":"1023.9360","IPI":"1113.530400","PIS":"0.00","COFINS":"617.561400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1113.530400","PIS":"0.00","COFINS":"617.561400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"113.214340898580949358480301038219159451","PIS":"0.000000000000000000000000000000000000","COFINS":"3.9892687219476810082966858593643741217","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"2367.148083851462977539329073499045255544","modeled_net_tax_components_brl":{"II":"1023.9360","IPI":"1152.528866894040464877718147594625829519","ICMS":"0.000000000000000000000000000000000000","PIS":"190.6832169574225126616109259044194260245","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"20.48315735740411431161766929309199329113","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11556.56","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"2367.15","modeled_tax_share_percent":"20.48","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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"8671.458000","import_ICMS_gross_base":"8671.458000","import_payments":{"II":"1023.9360","IPI":"1113.530400","PIS":"134.39160","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1113.530400","PIS":"134.39160","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"38.998466894040464877718147594625829519","PIS":"-7.6134246416555488634510037645911587529","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"5019.704528768644874642970485560139638210","modeled_net_tax_components_brl":{"II":"1023.9360","IPI":"1382.331878768644874642970485560139638210","ICMS":"2613.436650000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"35.32735509334076593296545538519536927602","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"14209.12","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"5019.70","modeled_tax_share_percent":"35.33","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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"8537.066400","import_ICMS_gross_base":"10411.05658536585365853658536585365853659","import_payments":{"II":"1023.9360","IPI":"1113.530400","PIS":"0.00","COFINS":"0.00","ICMS":"1873.990185365853658536585365853658536585"},"eligible_import_credits":{"IPI":"1113.530400","PIS":"0.00","COFINS":"0.00","ICMS":"1873.990185365853658536585365853658536585"},"supplier_net_remittance_or_credit":{"IPI":"268.801478768644874642970485560139638210","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"739.446464634146341463414634146341463415"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"10126.07219793794964736368619695702007234","reference_price_brl":"15999","savings_vs_reference_brl":"5872.92780206205035263631380304297992766","fixed_residual_brl":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"936.6616783092603423811409732185243566912","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"167.0801912659761691815008222497908311936","COFINS":"769.5814870432841731996401509687335254976"},"modeled_tax_share_percent":"9.249999999999999999999999999999999999998","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10126.07","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"936.66","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"5872.93"},"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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"7198.690472655932394543513668755294790321","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7198.690472655932394543513668755294790321","supplier_PIS_debit":"118.7783927988228845099679755344623640403","supplier_COFINS_debit":"547.1004759218508619853070388254024040644","IVA_applied":"0.37","presumed_ST_base":"9862.205947538627380524613726194753862740","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7198.690472655932394543513668755294790321","retailer_PC_revenue_base":"10126.07219793794964736368619695702007234","retailer_PC_credit_base":"7198.690472655932394543513668755294790321","import_ICMS_base_before_grossup":"7151.553000","import_ICMS_gross_base":"7151.553000","import_payments":{"II":"0.00","IPI":"0.00","PIS":"134.39160","COFINS":"617.561400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"134.39160","COFINS":"617.561400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-15.6132072011771154900320244655376359597","COFINS":"-70.4609240781491380146929611745975959356","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"167.0801912659761691815008222497908311936","COFINS":"769.5814870432841731996401509687335254978","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"118.7783927988228845099679755344623640403","COFINS":"547.1004759218508619853070388254024040644","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"48.3017984671532846715328467153284671533","COFINS":"222.4810111214333112143331121433311214334","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000028"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"12199.11772258454578083614202189065722943","reference_price_brl":"15999","savings_vs_reference_brl":"3799.88227741545421916385797810934277057","fixed_residual_brl":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"3009.707202955856475853596798152161513788","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"2126.216003498092575505088760656098938177","PIS":"0.000000000000000000000000000000000000","COFINS":"883.4911994577639003485080374960625756105"},"modeled_tax_share_percent":"24.67151536199955505058194214306411236021","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12199.12","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"3009.71","modeled_tax_share_percent":"24.67","savings_vs_reference_brl":"3799.88"},"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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"8622.124912806539235624853044023110049382","supplier_own_ICMS":"1551.982484305177062412473547924159808889","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7070.142428501362173212379496098950240493","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"537.3308245661035251641408417035202182775","IVA_applied":"0.37","presumed_ST_base":"11812.31113054495875280604867031166076765","ICMS_ST":"574.233519192915513092615212731939129288","retailer_acquisition_cash":"9196.358431999454748717468256755049178670","retailer_PC_revenue_base":"11624.88420339163026774352680915871810014","retailer_PC_credit_base":"7070.142428501362173212379496098950240493","import_ICMS_base_before_grossup":"7017.161400","import_ICMS_gross_base":"8557.513902439024390243902439024390243902","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"617.561400","ICMS":"1540.352502439024390243902439024390243902"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"617.561400","ICMS":"1540.352502439024390243902439024390243902"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"-80.2305754338964748358591582964797817225","ICMS":"585.863501059068185261186321631708694275"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"883.4911994577639003485080374960625756106","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"537.3308245661035251641408417035202182775","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"346.1603748916603751843671957925423573331","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"11365.62541627079478534034779852284071134","reference_price_brl":"15999","savings_vs_reference_brl":"4633.37458372920521465965220147715928866","fixed_residual_brl":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"2176.214896642105480357802574784344995694","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1997.583718588955302253891219975836724836","PIS":"178.6311780531501781039113548085082708575","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.14733960461763192053003746057159523354","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11365.63","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"2176.21","modeled_tax_share_percent":"19.15","savings_vs_reference_brl":"4633.37"},"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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"8100.501697441019068345057664135590936074","supplier_own_ICMS":"1458.090305539383432302110379544406368493","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6642.411391901635636042947284591184567581","supplier_PIS_debit":"109.5997879663769879947086301957545453651","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"11097.68732549419612363272899986575958242","ICMS_ST":"539.493413049571869951780840431430356343","retailer_acquisition_cash":"8639.995110490590938296838504567021292417","retailer_PC_revenue_base":"10826.13200322122291538856695809141035500","retailer_PC_credit_base":"6642.411391901635636042947284591184567581","import_ICMS_base_before_grossup":"6533.99160","import_ICMS_gross_base":"7968.282439024390243902439024390243902439","import_payments":{"II":"0.00","IPI":"0.00","PIS":"134.39160","COFINS":"0.00","ICMS":"1434.290839024390243902439024390243902439"},"eligible_import_credits":{"IPI":"0.00","PIS":"134.39160","COFINS":"0.00","ICMS":"1434.290839024390243902439024390243902439"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-24.7918120336230120052913698042454546349","COFINS":"0.000000000000000000000000000000000000","ICMS":"563.292879564565058351452195585592822397"},"retailer_debits":{"PIS":"178.6311780531501781039113548085082708575","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"109.5997879663769879947086301957545453651","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"69.0313900867731901092027246127537254924","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"11092.99987435486323697446119930014962307","reference_price_brl":"15999","savings_vs_reference_brl":"4906.00012564513676302553880069985037693","fixed_residual_brl":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"1903.589354726173931991915975561653907428","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1060.521364275204325981856924414842536074","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"843.0679904509696060100590511468113713535"},"modeled_tax_share_percent":"17.16027563587150206071229744235259646371","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11093.00","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"1903.59","modeled_tax_share_percent":"17.16","savings_vs_reference_brl":"4906.00"},"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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"7070.142428501362173212379496098950240494","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1060.521364275204325981856924414842536074","supplier_PC_base":"7070.142428501362173212379496098950240494","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"537.3308245661035251641408417035202182775","IVA_applied":"0.37","presumed_ST_base":"11139.00939610389610389610389610389610390","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8130.663792776566499194236420513792776568","retailer_PC_revenue_base":"11092.99987435486323697446119930014962307","retailer_PC_credit_base":"7070.142428501362173212379496098950240494","import_ICMS_base_before_grossup":"7977.101400","import_ICMS_gross_base":"7977.101400","import_payments":{"II":"0.00","IPI":"959.9400","PIS":"0.00","COFINS":"617.561400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"959.9400","PIS":"0.00","COFINS":"617.561400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"100.581364275204325981856924414842536074","PIS":"0.000000000000000000000000000000000000","COFINS":"-80.2305754338964748358591582964797817225","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"843.0679904509696060100590511468113713533","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"537.3308245661035251641408417035202182775","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"305.7371658848660808459182094432911530758","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"10356.65707007009115443720113515726832820","reference_price_brl":"15999","savings_vs_reference_brl":"5642.34292992990884556279886484273167180","fixed_residual_brl":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"1167.246550441401849454655911418772612552","modeled_net_tax_components_brl":{"II":"0.00","IPI":"996.3617087852453454064420926886776851372","ICMS":"0.000000000000000000000000000000000000","PIS":"170.8848416561565040482138187300949274153","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.27049532048957018496446208725789043249","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10356.66","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"1167.25","modeled_tax_share_percent":"11.27","savings_vs_reference_brl":"5642.34"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"6642.411391901635636042947284591184567581","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"996.3617087852453454064420926886776851372","supplier_PC_base":"6642.411391901635636042947284591184567581","supplier_PIS_debit":"109.5997879663769879947086301957545453651","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"10465.11914794102694458566344687341128622","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7638.773100686880981449389377279862252718","retailer_PC_revenue_base":"10356.65707007009115443720113515726832820","retailer_PC_credit_base":"6642.411391901635636042947284591184567581","import_ICMS_base_before_grossup":"7493.93160","import_ICMS_gross_base":"7493.93160","import_payments":{"II":"0.00","IPI":"959.9400","PIS":"134.39160","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"959.9400","PIS":"134.39160","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"36.4217087852453454064420926886776851372","PIS":"-24.7918120336230120052913698042454546349","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"170.8848416561565040482138187300949274153","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"109.5997879663769879947086301957545453651","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"61.2850536897795160535051885343403820502","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"12643.75415786074881377185717271326950020","reference_price_brl":"15999","savings_vs_reference_brl":"3355.24584213925118622814282728673049980","fixed_residual_brl":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"3454.343638232059508789311948974773784552","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1195.026512914986338057604631901603052844","ICMS":"2259.317125317073170731707317073170731708","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"27.32055365126234609466685387773101985462","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12643.75","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"3454.34","modeled_tax_share_percent":"27.32","savings_vs_reference_brl":"3355.25"},"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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"7966.843419433242253717364212677353685629","supplier_own_ICMS":"1434.031815497983605669125558281923663413","supplier_IPI":"1195.026512914986338057604631901603052844","supplier_PC_base":"6532.811603935258648048238654395430022216","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"12551.76180731707317073170731707317073171","ICMS_ST":"825.285309819089565062581758791247068295","retailer_acquisition_cash":"9987.155242167318156837550603370203806768","retailer_PC_revenue_base":"11818.46884804165924870927541392202243190","retailer_PC_credit_base":"6532.811603935258648048238654395430022216","import_ICMS_base_before_grossup":"7359.5400","import_ICMS_gross_base":"8975.048780487804878048780487804878048780","import_payments":{"II":"0.00","IPI":"959.9400","PIS":"0.00","COFINS":"0.00","ICMS":"1615.508780487804878048780487804878048780"},"eligible_import_credits":{"IPI":"959.9400","PIS":"0.00","COFINS":"0.00","ICMS":"1615.508780487804878048780487804878048780"},"supplier_net_remittance_or_credit":{"IPI":"235.086512914986338057604631901603052844","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"643.808344829268292682926829268292682928"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"1863.994804644783968808088135285850296958","modeled_net_tax_components_brl":{"II":"1023.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"840.0588046447839688080881352858502969583"},"modeled_tax_share_percent":"16.86353435851500408907875557480471265300","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11053.41","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"1863.99","modeled_tax_share_percent":"16.86","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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"8041.097400","import_ICMS_gross_base":"8041.097400","import_payments":{"II":"1023.9360","IPI":"0.0000","PIS":"0.00","COFINS":"617.561400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"617.561400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"3.9892687219476810082966858593643741217","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"1195.283450507242881069864764811067797975","modeled_net_tax_components_brl":{"II":"1023.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"171.3474505072428810698647648110677979746","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.51004982857089450390579665348531914962","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10384.69","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"1195.28","modeled_tax_share_percent":"11.51","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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"7557.92760","import_ICMS_gross_base":"7557.92760","import_payments":{"II":"1023.9360","IPI":"0.0000","PIS":"134.39160","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"134.39160","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-7.6134246416555488634510037645911587529","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":"-0.000000000000000000000000000000000011"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"3296.489608695652173913043478260869565217","modeled_net_tax_components_brl":{"II":"1023.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"2272.553608695652173913043478260869565217","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.40169771354766131199491975840793342057","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12485.90","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"3296.49","modeled_tax_share_percent":"26.40","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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"7423.5360","import_ICMS_gross_base":"9053.092682926829268292682926829268292683","import_payments":{"II":"1023.9360","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"1629.556682926829268292682926829268292683"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"1629.556682926829268292682926829268292683"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"642.996925768822905620360551431601272534"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"2157.448140590288797207235798159314503332","modeled_net_tax_components_brl":{"II":"1023.9360","IPI":"1133.512140590288797207235798159314503332","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.01361606057630351764806774807505757940","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11346.86","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"2157.45","modeled_tax_share_percent":"19.01","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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"8537.066400","import_ICMS_gross_base":"8537.066400","import_payments":{"II":"1023.9360","IPI":"1113.530400","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1113.530400","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"19.981740590288797207235798159314503332","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"9945.249480117629117946477514868501856760","reference_price_brl":"15999","savings_vs_reference_brl":"6053.750519882370882053522485131498143240","fixed_residual_brl":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"755.8389604889398129639322911300061411135","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"755.8389604889398129639322911300061411135"},"modeled_tax_share_percent":"7.599999999999999999999999999999999999997","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"9945.25","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"755.84","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"6053.75"},"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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"7070.142428501362173212379496098950240494","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7070.142428501362173212379496098950240494","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"537.3308245661035251641408417035202182775","IVA_applied":"0.37","presumed_ST_base":"9686.095127046866177300959909655561829477","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7070.142428501362173212379496098950240494","retailer_PC_revenue_base":"9945.249480117629117946477514868501856760","retailer_PC_credit_base":"7070.142428501362173212379496098950240494","import_ICMS_base_before_grossup":"7017.161400","import_ICMS_gross_base":"7017.161400","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"617.561400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"617.561400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"-80.2305754338964748358591582964797817225","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"755.8389604889398129639322911300061411138","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"537.3308245661035251641408417035202182775","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"218.5081359228362877997914494264859228363","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"9343.579582743964722910569622509909217739","reference_price_brl":"15999","savings_vs_reference_brl":"6655.420417256035277089430377490090782261","fixed_residual_brl":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"154.1690631152754179280243987714135020927","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"154.1690631152754179280243987714135020927","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":"9343.58","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"154.17","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"6655.42"},"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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"6642.411391901635636042947284591184567581","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6642.411391901635636042947284591184567581","supplier_PIS_debit":"109.5997879663769879947086301957545453651","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"9100.103606905240821378837779889922857586","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"6642.411391901635636042947284591184567581","retailer_PC_revenue_base":"9343.579582743964722910569622509909217739","retailer_PC_credit_base":"6642.411391901635636042947284591184567581","import_ICMS_base_before_grossup":"6533.99160","import_ICMS_gross_base":"6533.99160","import_payments":{"II":"0.00","IPI":"0.00","PIS":"134.39160","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"134.39160","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-24.7918120336230120052913698042454546349","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"154.1690631152754179280243987714135020927","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"109.5997879663769879947086301957545453651","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":"0.0000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"11154.03410686092684474924723858473113452","reference_price_brl":"15999","savings_vs_reference_brl":"4844.96589313907315525075276141526886548","fixed_residual_brl":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"1964.623587232237539766702014846235418876","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1964.623587232237539766702014846235418876","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.61356983859125370965234929676890187759","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11154.03","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"1964.62","modeled_tax_share_percent":"17.61","savings_vs_reference_brl":"4844.97"},"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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"7966.843419433242253717364212677353685629","supplier_own_ICMS":"1434.031815497983605669125558281923663413","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6532.811603935258648048238654395430022216","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"10914.57548462354188759278897136797454931","ICMS_ST":"530.591771734253934097576456564311755463","retailer_acquisition_cash":"8497.435191167496187814940669241665441092","retailer_PC_revenue_base":"10623.44233512667291065167078202041937906","retailer_PC_credit_base":"6532.811603935258648048238654395430022216","import_ICMS_base_before_grossup":"6399.60","import_ICMS_gross_base":"7804.390243902439024390243902439024390244","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"1404.790243902439024390243902439024390244"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"1404.790243902439024390243902439024390244"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"559.833343329798515376458112407211028632"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"10169.33226021897810218978102189781021898","reference_price_brl":"15999","savings_vs_reference_brl":"5829.66773978102189781021897810218978102","fixed_residual_brl":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"979.9217405902887972072357981593145033324","modeled_net_tax_components_brl":{"II":"0.00","IPI":"979.9217405902887972072357981593145033324","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.636048026708766049426465477498405333345","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10169.33","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"979.92","modeled_tax_share_percent":"9.64","savings_vs_reference_brl":"5829.67"},"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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"6532.811603935258648048238654395430022216","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"979.9217405902887972072357981593145033324","supplier_PC_base":"6532.811603935258648048238654395430022216","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"10292.44468200000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7512.733344525547445255474452554744525548","retailer_PC_revenue_base":"10169.33226021897810218978102189781021898","retailer_PC_credit_base":"6532.811603935258648048238654395430022216","import_ICMS_base_before_grossup":"7359.5400","import_ICMS_gross_base":"7359.5400","import_payments":{"II":"0.00","IPI":"959.9400","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"959.9400","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"19.9817405902887972072357981593145033324","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":"0.0000000000000000000000000000000000016"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"9189.410519628689304982545223738495715646","modeled_net_tax_total_brl":"1023.936000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"1023.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.02547008497294814835363157446397473269","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10213.35","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"1023.94","modeled_tax_share_percent":"10.03","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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"7423.5360","import_ICMS_gross_base":"7423.5360","import_payments":{"II":"1023.9360","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004-CUSTOMS-0_40","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":"9189.410519628689304982545223738495715646","reference_price_brl":"15999","savings_vs_reference_brl":"6809.589480371310695017454776261504284354","fixed_residual_brl":"9189.410519628689304982545223738495715646","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":"9189.41","fixed_residual_brl":"9189.41","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"6809.59"},"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":"6532.811603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"6399.60","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":"6532.811603935258648048238654395430022216","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6532.811603935258648048238654395430022216","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"8949.951897391304347826086956521739130436","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"6532.811603935258648048238654395430022216","retailer_PC_revenue_base":"9189.410519628689304982545223738495715646","retailer_PC_credit_base":"6532.811603935258648048238654395430022216","import_ICMS_base_before_grossup":"6399.60","import_ICMS_gross_base":"6399.60","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}