{"scenario":{"scenario_id":"EDU-BR-T004","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":"0.35","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 value35% of baseline price is a transparent modeling convention, not an observed category average."],"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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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"}},"baseline":{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"6681.597480371310695017454776261504284354","modeled_net_tax_components_brl":{"II":"895.9440","IPI":"1523.230720406220247540463344969850841003","ICMS":"2879.820000000000000000000000000000000000","PIS":"246.6264382640431609013011742304030466518","COFINS":"1135.976321701047286575690257061250396699"},"modeled_tax_share_percent":"41.76259441447159631862900666455093621073","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"15999.00","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"6681.60","modeled_tax_share_percent":"41.76","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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"8127.891975","import_ICMS_gross_base":"9912.063384146341463414634146341463414634","import_payments":{"II":"895.9440","IPI":"974.339100","PIS":"117.59265","COFINS":"540.366225","ICMS":"1784.171409146341463414634146341463414634"},"eligible_import_credits":{"IPI":"974.339100","PIS":"117.59265","COFINS":"540.366225","ICMS":"1784.171409146341463414634146341463414634"},"supplier_net_remittance_or_credit":{"IPI":"548.891620406220247540463344969850841003","PIS":"19.8027609806410663281497937162805458585","COFINS":"92.4853649714376388448111710568073627420","ICMS":"1095.648590853658536585365853658536585366"},"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 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","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":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"6681.597480371310695017454776261504284354","modeled_net_tax_components_brl":{"II":"895.9440","IPI":"1523.230720406220247540463344969850841003","ICMS":"2879.820000000000000000000000000000000000","PIS":"246.6264382640431609013011742304030466518","COFINS":"1135.976321701047286575690257061250396699"},"modeled_tax_share_percent":"41.76259441447159631862900666455093621073","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"15999.00","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"6681.60","modeled_tax_share_percent":"41.76","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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"8127.891975","import_ICMS_gross_base":"9912.063384146341463414634146341463414634","import_payments":{"II":"895.9440","IPI":"974.339100","PIS":"117.59265","COFINS":"540.366225","ICMS":"1784.171409146341463414634146341463414634"},"eligible_import_credits":{"IPI":"974.339100","PIS":"117.59265","COFINS":"540.366225","ICMS":"1784.171409146341463414634146341463414634"},"supplier_net_remittance_or_credit":{"IPI":"548.891620406220247540463344969850841003","PIS":"19.8027609806410663281497937162805458585","COFINS":"92.4853649714376388448111710568073627420","ICMS":"1095.648590853658536585365853658536585366"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"14449.20125358890253064814645141192208316","reference_price_brl":"15999","savings_vs_reference_brl":"1549.79874641109746935185354858807791684","fixed_residual_brl":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"5131.798733960213225665601227673426367512","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1342.633260216742319703333734004319698088","ICMS":"2538.382441765773029631122757508566821206","PIS":"223.1126489473731346969068988826908918444","COFINS":"1027.670383030324741634237837277848956374"},"modeled_tax_share_percent":"35.51614130009832572411434101769476410222","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"14449.20","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"5131.80","modeled_tax_share_percent":"35.52","savings_vs_reference_brl":"1549.80"},"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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"8950.888401444948798022224893362131320589","supplier_own_ICMS":"1611.159912260090783644000480805183637706","supplier_IPI":"1342.633260216742319703333734004319698088","supplier_PC_base":"7339.728489184858014378224412556947682883","supplier_PIS_debit":"121.1055200715501572372407028071896367676","supplier_COFINS_debit":"557.8193651780492090927450553543280238991","IVA_applied":"0.37","presumed_ST_base":"14102.12467647651683128401531949203789559","ICMS_ST":"927.222529505682245987122276703383183500","retailer_acquisition_cash":"11220.74419116737336371268090406983420218","retailer_PC_revenue_base":"13521.97872408322028466102417470853889966","retailer_PC_credit_base":"7339.728489184858014378224412556947682883","import_ICMS_base_before_grossup":"7097.556375","import_ICMS_gross_base":"8655.556554878048780487804878048780487805","import_payments":{"II":"0.00","IPI":"839.9475","PIS":"117.59265","COFINS":"540.366225","ICMS":"1558.000179878048780487804878048780487805"},"eligible_import_credits":{"IPI":"839.9475","PIS":"117.59265","COFINS":"540.366225","ICMS":"1558.000179878048780487804878048780487805"},"supplier_net_remittance_or_credit":{"IPI":"502.685760216742319703333734004319698088","PIS":"3.5128700715501572372407028071896367676","COFINS":"17.4531401780492090927450553543280238991","ICMS":"980.382261887724249143317879459786333401"},"retailer_debits":{"PIS":"223.1126489473731346969068988826908918444","COFINS":"1027.670383030324741634237837277848956374","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"121.1055200715501572372407028071896367676","COFINS":"557.8193651780492090927450553543280238991","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"102.0071288758229774596661960755012550768","COFINS":"469.8510178522755325414927819235209324749","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"4627.477632756359649697983848758494614067","modeled_net_tax_components_brl":{"II":"895.9440","IPI":"0.00000000000000000000000000000000000","ICMS":"2504.191304347826086956521739130434782609","PIS":"218.9313342566573382187472952309512131790","COFINS":"1008.410994151876224522714814397108618279"},"modeled_tax_share_percent":"33.18406169281349853102175009814352709210","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"13944.88","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"4627.48","modeled_tax_share_percent":"33.18","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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"7153.552875","import_ICMS_gross_base":"8723.844969512195121951219512195121951220","import_payments":{"II":"895.9440","IPI":"0.0000","PIS":"117.59265","COFINS":"540.366225","ICMS":"1570.292094512195121951219512195121951220"},"eligible_import_credits":{"IPI":"0.0000","PIS":"117.59265","COFINS":"540.366225","ICMS":"1570.292094512195121951219512195121951220"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"19.8027609806410663281497937162805458585","COFINS":"92.4853649714376388448111710568073627420","ICMS":"933.899209835630965005302226935312831389"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"3313.336555150142549525140910271171948562","modeled_net_tax_components_brl":{"II":"895.9440","IPI":"1249.049190733100602983179942875277689623","ICMS":"0.000000000000000000000000000000000000","PIS":"208.4071947338507255993768212111595164595","COFINS":"959.9361696831912209425841461847347424799"},"modeled_tax_share_percent":"26.23232524663771582814239708929721515011","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12630.74","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"3313.34","modeled_tax_share_percent":"26.23","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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"8127.891975","import_ICMS_gross_base":"8127.891975","import_payments":{"II":"895.9440","IPI":"974.339100","PIS":"117.59265","COFINS":"540.366225","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"974.339100","PIS":"117.59265","COFINS":"540.366225","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"274.710090733100602983179942875277689623","PIS":"19.8027609806410663281497937162805458585","COFINS":"92.4853649714376388448111710568073627421","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"6331.137840898257113064203783703262326829","modeled_net_tax_components_brl":{"II":"895.9440","IPI":"1496.030171827537743120097928095389218842","ICMS":"2828.394642857142857142857142857142857143","PIS":"0.000000000000000000000000000000000000","COFINS":"1110.769026213576512801248712750730250844"},"modeled_tax_share_percent":"40.45832834906695029942845791240217359814","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"15648.54","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"6331.14","modeled_tax_share_percent":"40.46","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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"8010.299325","import_ICMS_gross_base":"9768.657713414634146341463414634146341463","import_payments":{"II":"895.9440","IPI":"974.339100","PIS":"0.00","COFINS":"540.366225","ICMS":"1758.358388414634146341463414634146341463"},"eligible_import_credits":{"IPI":"974.339100","PIS":"0.00","COFINS":"540.366225","ICMS":"1758.358388414634146341463414634146341463"},"supplier_net_remittance_or_credit":{"IPI":"521.691071827537743120097928095389218842","PIS":"0.000000000000000000000000000000000000","COFINS":"81.1844437219476810082966858593643741216","ICMS":"1070.036254442508710801393728222996515680"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"5181.972705183228926530076510960334876655","modeled_net_tax_components_brl":{"II":"895.9440","IPI":"1405.523008407366420582583106822714426243","ICMS":"2657.281799694966954753431621759023894255","PIS":"223.2238970808955511940617823785965561572","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"35.73928272658002063345410330179510433437","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"14499.38","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"5181.97","modeled_tax_share_percent":"35.74","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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"7587.525750","import_ICMS_gross_base":"9253.080182926829268292682926829268292683","import_payments":{"II":"895.9440","IPI":"974.339100","PIS":"117.59265","COFINS":"0.00","ICMS":"1665.554432926829268292682926829268292683"},"eligible_import_credits":{"IPI":"974.339100","PIS":"117.59265","COFINS":"0.00","ICMS":"1665.554432926829268292682926829268292683"},"supplier_net_remittance_or_credit":{"IPI":"431.183908407366420582583106822714426243","PIS":"9.1855253583444511365489962354088412471","COFINS":"0.000000000000000000000000000000000000","ICMS":"991.727366768137686460748694929755601572"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"12638.62220543020613939901924626560869344","reference_price_brl":"15999","savings_vs_reference_brl":"3360.37779456979386060098075373439130656","fixed_residual_brl":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"3321.219685801516834416474022527112977801","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"2207.289079796324373592280658703101583658","PIS":"198.7011351252505470659371946280668973336","COFINS":"915.2294708799419137582561691959444968089"},"modeled_tax_share_percent":"26.27833660835711179480882125059886049876","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12638.62","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"3321.22","modeled_tax_share_percent":"26.28","savings_vs_reference_brl":"3360.38"},"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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"8950.888401444948798022224893362131320589","supplier_own_ICMS":"1611.159912260090783644000480805183637706","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7339.728489184858014378224412556947682883","supplier_PIS_debit":"121.1055200715501572372407028071896367676","supplier_COFINS_debit":"557.8193651780492090927450553543280238991","IVA_applied":"0.37","presumed_ST_base":"12262.71710997957985329044810390611990921","ICMS_ST":"596.129167536233589948280177897917945952","retailer_acquisition_cash":"9547.017568981182387970505071260049266541","retailer_PC_revenue_base":"12042.49303789397254945073906836769074749","retailer_PC_credit_base":"7339.728489184858014378224412556947682883","import_ICMS_base_before_grossup":"6257.608875","import_ICMS_gross_base":"7631.230335365853658536585365853658536585","import_payments":{"II":"0.00","IPI":"0.00","PIS":"117.59265","COFINS":"540.366225","ICMS":"1373.621460365853658536585365853658536585"},"eligible_import_credits":{"IPI":"0.00","PIS":"117.59265","COFINS":"540.366225","ICMS":"1373.621460365853658536585365853658536585"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"3.5128700715501572372407028071896367676","COFINS":"17.4531401780492090927450553543280238991","ICMS":"833.667619430470715055695292849443047073"},"retailer_debits":{"PIS":"198.7011351252505470659371946280668973336","COFINS":"915.2294708799419137582561691959444968092","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"121.1055200715501572372407028071896367676","COFINS":"557.8193651780492090927450553543280238991","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"77.5956150537003898286964918208772605660","COFINS":"357.4101057018927046655111138416164729101","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000007"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"11480.28847714205841007083072795816844966","reference_price_brl":"15999","savings_vs_reference_brl":"4518.71152285794158992916927204183155034","fixed_residual_brl":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"2162.885957513369105088285504219672734025","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1100.959273377728702156733661883542152432","ICMS":"0.000000000000000000000000000000000000","PIS":"189.4247598728439637661687070113097794194","COFINS":"872.5019242627964391653831353248208021739"},"modeled_tax_share_percent":"18.83999658910840542876019720388305644445","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11480.29","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"2162.89","modeled_tax_share_percent":"18.84","savings_vs_reference_brl":"4518.71"},"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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"7339.728489184858014378224412556947682883","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1100.959273377728702156733661883542152432","supplier_PC_base":"7339.728489184858014378224412556947682883","supplier_PIS_debit":"121.1055200715501572372407028071896367676","supplier_COFINS_debit":"557.8193651780492090927450553543280238991","IVA_applied":"0.37","presumed_ST_base":"11563.74223471074380165289256198347107438","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8440.687762562586716534958074440489835315","retailer_PC_revenue_base":"11480.28847714205841007083072795816844966","retailer_PC_credit_base":"7339.728489184858014378224412556947682883","import_ICMS_base_before_grossup":"7097.556375","import_ICMS_gross_base":"7097.556375","import_payments":{"II":"0.00","IPI":"839.9475","PIS":"117.59265","COFINS":"540.366225","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"839.9475","PIS":"117.59265","COFINS":"540.366225","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"261.011773377728702156733661883542152432","PIS":"3.5128700715501572372407028071896367676","COFINS":"17.4531401780492090927450553543280238991","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"189.4247598728439637661687070113097794194","COFINS":"872.5019242627964391653831353248208021742","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"121.1055200715501572372407028071896367676","COFINS":"557.8193651780492090927450553543280238991","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"68.3192398012938065289280042041201426518","COFINS":"314.6825590847472300726380799704927782751","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"14134.09505517376301608285923867394049418","reference_price_brl":"15999","savings_vs_reference_brl":"1864.90494482623698391714076132605950582","fixed_residual_brl":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"4816.692535545073711100314014935444778525","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1318.657666284300492565774203039956846337","ICMS":"2493.054183877098511244852708267342413684","PIS":"0.000000000000000000000000000000000000","COFINS":"1004.980685383674707289687103628145518504"},"modeled_tax_share_percent":"34.07853503703394911675942378415920344054","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"14134.10","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"4816.69","modeled_tax_share_percent":"34.08","savings_vs_reference_brl":"1864.90"},"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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"8791.051108562003283771828020266378975578","supplier_own_ICMS":"1582.389199541160591078929043647948215604","supplier_IPI":"1318.657666284300492565774203039956846337","supplier_PC_base":"7208.661909020842692692898976618430759974","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"547.8583050855840446446603222230007377580","IVA_applied":"0.37","presumed_ST_base":"13850.30102153943617358251504592968007602","ICMS_ST":"910.664984335937920165923664619394198080","retailer_acquisition_cash":"11020.37375918224169650352588792573002000","retailer_PC_revenue_base":"13223.43007083782509591693557405454629610","retailer_PC_credit_base":"7208.661909020842692692898976618430759974","import_ICMS_base_before_grossup":"6979.963725","import_ICMS_gross_base":"8512.150884146341463414634146341463414634","import_payments":{"II":"0.00","IPI":"839.9475","PIS":"0.00","COFINS":"540.366225","ICMS":"1532.187159146341463414634146341463414634"},"eligible_import_credits":{"IPI":"839.9475","PIS":"0.00","COFINS":"540.366225","ICMS":"1532.187159146341463414634146341463414634"},"supplier_net_remittance_or_credit":{"IPI":"478.710166284300492565774203039956846337","PIS":"0.000000000000000000000000000000000000","COFINS":"7.4920800855840446446603222230007377580","ICMS":"960.867024730757047830218561925878999050"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"1004.980685383674707289687103628145518504","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"547.8583050855840446446603222230007377580","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"457.1223802980906626450267814051447807460","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000009"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"13100.55481200123636488124498702817926252","reference_price_brl":"15999","savings_vs_reference_brl":"2898.44518799876363511875501297182073748","fixed_residual_brl":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"3783.152292372547059898699763289683546867","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1238.881223840054555293111706770635613640","ICMS":"2342.228841792007142237156992820563691149","PIS":"202.0422267404853623684310636984842420777","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"28.87780209817414582406987077563268328381","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"13100.55","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"3783.15","modeled_tax_share_percent":"28.88","savings_vs_reference_brl":"2898.45"},"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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"8259.208158933697035287411378470904090935","supplier_own_ICMS":"1486.657468608065466351734048124762736368","supplier_IPI":"1238.881223840054555293111706770635613640","supplier_PC_base":"6772.550690325631568935677330346141354567","supplier_PIS_debit":"111.7470863903729208874386759507113323504","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"13012.38245440003967909531662678090939527","ICMS_ST":"855.571373183941675885422944695800954781","retailer_acquisition_cash":"10353.66075595769326646594602993734065936","retailer_PC_revenue_base":"12244.98343881729468899582204233237830774","retailer_PC_credit_base":"6772.550690325631568935677330346141354567","import_ICMS_base_before_grossup":"6557.19015","import_ICMS_gross_base":"7996.573353658536585365853658536585365854","import_payments":{"II":"0.00","IPI":"839.9475","PIS":"117.59265","COFINS":"0.00","ICMS":"1439.383203658536585365853658536585365854"},"eligible_import_credits":{"IPI":"839.9475","PIS":"117.59265","COFINS":"0.00","ICMS":"1439.383203658536585365853658536585365854"},"supplier_net_remittance_or_credit":{"IPI":"398.933723840054555293111706770635613640","PIS":"-5.8455636096270791125613240492886676496","COFINS":"0.000000000000000000000000000000000000","ICMS":"902.845638133470556871303334283978325295"},"retailer_debits":{"PIS":"202.0422267404853623684310636984842420777","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"111.7470863903729208874386759507113323504","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"90.2951403501124414809923877477729097273","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000007"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"1936.973810540665301058826923631747497188","modeled_net_tax_components_brl":{"II":"895.9440","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"185.6972094477943509996826404316090130119","COFINS":"855.3326010928709500591442832001384841759"},"modeled_tax_share_percent":"17.21084983934883163905205557209779993618","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11254.38","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"1936.97","modeled_tax_share_percent":"17.21","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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"7153.552875","import_ICMS_gross_base":"7153.552875","import_payments":{"II":"895.9440","IPI":"0.0000","PIS":"117.59265","COFINS":"540.366225","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"117.59265","COFINS":"540.366225","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"19.8027609806410663281497937162805458585","COFINS":"92.4853649714376388448111710568073627421","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"4343.136527984961042493798534964604693035","modeled_net_tax_components_brl":{"II":"895.9440","IPI":"0.000000000000000000000000000000000000","ICMS":"2459.473602484472049689440993788819875777","PIS":"0.000000000000000000000000000000000000","COFINS":"987.7189255004889928043575411757848172584"},"modeled_tax_share_percent":"31.79330268627767226120978024329715365067","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"13660.54","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"4343.14","modeled_tax_share_percent":"31.79","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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"7035.960225","import_ICMS_gross_base":"8580.439298780487804878048780487804878049","import_payments":{"II":"895.9440","IPI":"0.0000","PIS":"0.00","COFINS":"540.366225","ICMS":"1544.479073780487804878048780487804878049"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"540.366225","ICMS":"1544.479073780487804878048780487804878049"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"81.1844437219476810082966858593643741216","ICMS":"914.994528703984244811392213301014997728"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"3406.267519914582005666284311100807819182","modeled_net_tax_components_brl":{"II":"895.9440","IPI":"0.000000000000000000000000000000000000","ICMS":"2310.679825821710395437766627616542516744","PIS":"199.6436940928716102285176834842653024379","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.77110856638383353539328433572140231946","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12723.67","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"3406.27","modeled_tax_share_percent":"26.77","savings_vs_reference_brl":"3275.33"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","II":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"6613.18665","import_ICMS_gross_base":"8064.861768292682926829268292682926829268","import_payments":{"II":"895.9440","IPI":"0.0000","PIS":"117.59265","COFINS":"0.00","ICMS":"1451.675118292682926829268292682926829268"},"eligible_import_credits":{"IPI":"0.0000","PIS":"117.59265","COFINS":"0.00","ICMS":"1451.675118292682926829268292682926829268"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"9.1855253583444511365489962354088412471","COFINS":"0.000000000000000000000000000000000000","ICMS":"859.004707529027468608498334933615687476"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"3063.648628128096684564019197015524711948","modeled_net_tax_components_brl":{"II":"895.9440","IPI":"1226.744740898580949358480301038219159451","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"940.9598872295157352055388959773055524973"},"modeled_tax_share_percent":"24.74465690809436883042863433307454658877","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12381.05","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"3063.65","modeled_tax_share_percent":"24.74","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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"8010.299325","import_ICMS_gross_base":"8010.299325","import_payments":{"II":"895.9440","IPI":"974.339100","PIS":"0.00","COFINS":"540.366225","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"974.339100","PIS":"0.00","COFINS":"540.366225","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"252.405640898580949358480301038219159451","PIS":"0.000000000000000000000000000000000000","COFINS":"81.1844437219476810082966858593643741217","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"2239.156083851462977539329073499045255544","modeled_net_tax_components_brl":{"II":"895.9440","IPI":"1152.528866894040464877718147594625829519","ICMS":"0.000000000000000000000000000000000000","PIS":"190.6832169574225126616109259044194260245","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.37563041628293680225924622342400842334","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11556.56","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"2239.16","modeled_tax_share_percent":"19.38","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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"7587.525750","import_ICMS_gross_base":"7587.525750","import_payments":{"II":"895.9440","IPI":"974.339100","PIS":"117.59265","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"974.339100","PIS":"117.59265","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"178.189766894040464877718147594625829519","PIS":"9.1855253583444511365489962354088412471","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"4891.712528768644874642970485560139638210","modeled_net_tax_components_brl":{"II":"895.9440","IPI":"1382.331878768644874642970485560139638210","ICMS":"2613.436650000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"34.42658119177089726307025325332568633178","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"14209.12","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"4891.71","modeled_tax_share_percent":"34.43","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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"7469.933100","import_ICMS_gross_base":"9109.674512195121951219512195121951219512","import_payments":{"II":"895.9440","IPI":"974.339100","PIS":"0.00","COFINS":"0.00","ICMS":"1639.741412195121951219512195121951219512"},"eligible_import_credits":{"IPI":"974.339100","PIS":"0.00","COFINS":"0.00","ICMS":"1639.741412195121951219512195121951219512"},"supplier_net_remittance_or_credit":{"IPI":"407.992778768644874642970485560139638210","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"973.695237804878048780487804878048780488"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"10267.11021446687526719839694075867296490","reference_price_brl":"15999","savings_vs_reference_brl":"5731.88978553312473280160305924132703510","fixed_residual_brl":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"949.7076948381859622158517170201772492537","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"169.4073185387034419087735495225181039208","COFINS":"780.3003762994825203070781674976591453329"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000004","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10267.11","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"949.71","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"5731.89"},"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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"7339.728489184858014378224412556947682883","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7339.728489184858014378224412556947682883","supplier_PIS_debit":"121.1055200715501572372407028071896367676","supplier_COFINS_debit":"557.8193651780492090927450553543280238991","IVA_applied":"0.37","presumed_ST_base":"10055.42803018325547969816744520301832555","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7339.728489184858014378224412556947682883","retailer_PC_revenue_base":"10267.11021446687526719839694075867296490","retailer_PC_credit_base":"7339.728489184858014378224412556947682883","import_ICMS_base_before_grossup":"6257.608875","import_ICMS_gross_base":"6257.608875","import_payments":{"II":"0.00","IPI":"0.00","PIS":"117.59265","COFINS":"540.366225","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"117.59265","COFINS":"540.366225","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"3.5128700715501572372407028071896367676","COFINS":"17.4531401780492090927450553543280238991","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"169.4073185387034419087735495225181039208","COFINS":"780.3003762994825203070781674976591453324","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"121.1055200715501572372407028071896367676","COFINS":"557.8193651780492090927450553543280238991","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"48.3017984671532846715328467153284671532","COFINS":"222.4810111214333112143331121433311214333","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"12381.79538821318385166616723899221262684","reference_price_brl":"15999","savings_vs_reference_brl":"3617.20461178681614833383276100778737316","fixed_residual_brl":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"3064.392868584494546683622015253716911194","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"2167.873203371390009778132789797689055377","PIS":"0.000000000000000000000000000000000000","COFINS":"896.5196652131045369054892254560278558170"},"modeled_tax_share_percent":"24.74918032890153337754917460869254075612","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12381.80","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"3064.39","modeled_tax_share_percent":"24.75","savings_vs_reference_brl":"3617.20"},"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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"8791.051108562003283771828020266378975578","supplier_own_ICMS":"1582.389199541160591078929043647948215604","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7208.661909020842692692898976618430759974","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"547.8583050855840446446603222230007377580","IVA_applied":"0.37","presumed_ST_base":"12043.74001872994449876740438776493919654","ICMS_ST":"585.484003830229418699203746149740839773","retailer_acquisition_cash":"9376.535112392232702471031766416119815351","retailer_PC_revenue_base":"11796.31138438295443296696349284247178707","retailer_PC_credit_base":"7208.661909020842692692898976618430759974","import_ICMS_base_before_grossup":"6140.016225","import_ICMS_gross_base":"7487.824664634146341463414634146341463415","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"540.366225","ICMS":"1347.808439634146341463414634146341463415"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"540.366225","ICMS":"1347.808439634146341463414634146341463415"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"7.4920800855840446446603222230007377580","ICMS":"820.064763737243668314718155651347591962"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"896.5196652131045369054892254560278558173","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"547.8583050855840446446603222230007377580","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"348.6613601275204922608289032330271180593","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"11535.38099417985435100390801556239856427","reference_price_brl":"15999","savings_vs_reference_brl":"4463.61900582014564899609198443760143573","fixed_residual_brl":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"2217.978474551165046021362791823902848629","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"2036.720731993049688901875645930924948824","PIS":"181.2577425581153571194871458929778998049","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.22761351073050952692355174087788891916","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11535.38","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"2217.98","modeled_tax_share_percent":"19.23","savings_vs_reference_brl":"4463.62"},"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","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"8259.208158933697035287411378470904090935","supplier_own_ICMS":"1486.657468608065466351734048124762736368","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6772.550690325631568935677330346141354567","supplier_PIS_debit":"111.7470863903729208874386759507113323504","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"11315.11517773916493834375358850513860458","ICMS_ST":"550.063263384984222550141597806162212456","retailer_acquisition_cash":"8809.271422318681257837552976277066303391","retailer_PC_revenue_base":"10985.31773079487012845376641775623635181","retailer_PC_credit_base":"6772.550690325631568935677330346141354567","import_ICMS_base_before_grossup":"5717.24265","import_ICMS_gross_base":"6972.247134146341463414634146341463414634","import_payments":{"II":"0.00","IPI":"0.00","PIS":"117.59265","COFINS":"0.00","ICMS":"1255.004484146341463414634146341463414634"},"eligible_import_credits":{"IPI":"0.00","PIS":"117.59265","COFINS":"0.00","ICMS":"1255.004484146341463414634146341463414634"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-5.8455636096270791125613240492886676496","COFINS":"0.000000000000000000000000000000000000","ICMS":"781.716247846708225487241499589461534190"},"retailer_debits":{"PIS":"181.2577425581153571194871458929778998049","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"111.7470863903729208874386759507113323504","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"69.5106561677424362320484699422665674545","COFINS":"0.000000000000000000000000000000000000","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"11254.00628353010358104597410198188347364","reference_price_brl":"15999","savings_vs_reference_brl":"4744.99371646989641895402589801811652636","fixed_residual_brl":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"1936.603763901414276063428878243387757993","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1081.299286353126403903934846492764613996","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"855.3044775482878721594940317506231439970"},"modeled_tax_share_percent":"17.20812762238790528411320554155342082893","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11254.01","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"1936.60","modeled_tax_share_percent":"17.21","savings_vs_reference_brl":"4744.99"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"7208.661909020842692692898976618430759974","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1081.299286353126403903934846492764613996","supplier_PC_base":"7208.661909020842692692898976618430759974","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"547.8583050855840446446603222230007377580","IVA_applied":"0.37","presumed_ST_base":"11357.24683766233766233766233766233766234","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8289.961195373969096596833823111195373970","retailer_PC_revenue_base":"11254.00628353010358104597410198188347364","retailer_PC_credit_base":"7208.661909020842692692898976618430759974","import_ICMS_base_before_grossup":"6979.963725","import_ICMS_gross_base":"6979.963725","import_payments":{"II":"0.00","IPI":"839.9475","PIS":"0.00","COFINS":"540.366225","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"839.9475","PIS":"0.00","COFINS":"540.366225","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"241.351786353126403903934846492764613996","PIS":"0.000000000000000000000000000000000000","COFINS":"7.4920800855840446446603222230007377580","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"855.3044775482878721594940317506231439966","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"547.8583050855840446446603222230007377580","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"307.4461724627038275148337095276224062386","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"10506.64476174634879544778528041730240857","reference_price_brl":"15999","savings_vs_reference_brl":"5492.35523825365120455221471958269759143","fixed_residual_brl":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"1189.242242117659490465240056678806692926","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1015.882603548844735340351599551921203185","ICMS":"0.000000000000000000000000000000000000","PIS":"173.3596385688147551248884571268854897414","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.31895356781807745421817178951563352682","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10506.64","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"1189.24","modeled_tax_share_percent":"11.32","savings_vs_reference_brl":"5492.36"},"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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"6772.550690325631568935677330346141354566","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"1015.882603548844735340351599551921203185","supplier_PC_base":"6772.550690325631568935677330346141354566","supplier_PIS_debit":"111.7470863903729208874386759507113323503","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"10670.15361260803253685815963396034570412","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7788.433293874476304276028929898062557751","retailer_PC_revenue_base":"10506.64476174634879544778528041730240857","retailer_PC_credit_base":"6772.550690325631568935677330346141354566","import_ICMS_base_before_grossup":"6557.19015","import_ICMS_gross_base":"6557.19015","import_payments":{"II":"0.00","IPI":"839.9475","PIS":"117.59265","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"839.9475","PIS":"117.59265","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"175.935103548844735340351599551921203185","PIS":"-5.8455636096270791125613240492886676497","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"173.3596385688147551248884571268854897414","COFINS":"0.00000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"111.7470863903729208874386759507113323503","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"61.6125521784418342374497811761741573911","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"12839.42426917782198450356448978644023191","reference_price_brl":"15999","savings_vs_reference_brl":"3159.57573082217801549643551021355976809","fixed_residual_brl":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"3522.021749549132679521019266047944516260","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1218.439683646693655130775363608920126015","ICMS":"2303.582065902439024390243902439024390245","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"27.43130591925417264953967806720896389169","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12839.42","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"3522.02","modeled_tax_share_percent":"27.43","savings_vs_reference_brl":"3159.58"},"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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"8122.931224311291034205169090726134173434","supplier_own_ICMS":"1462.127620376032386156930436330704151218","supplier_IPI":"1218.439683646693655130775363608920126015","supplier_PC_base":"6660.803603935258648048238654395430022216","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"12797.67814390243902439024390243902439025","ICMS_ST":"841.454445526406638233313466108320239027","retailer_acquisition_cash":"10182.82535348439132756925792044337453848","retailer_PC_revenue_base":"11997.96982365141534627025102367811999288","retailer_PC_credit_base":"6660.803603935258648048238654395430022216","import_ICMS_base_before_grossup":"6439.5975","import_ICMS_gross_base":"7853.167682926829268292682926829268292683","import_payments":{"II":"0.00","IPI":"839.9475","PIS":"0.00","COFINS":"0.00","ICMS":"1413.570182926829268292682926829268292683"},"eligible_import_credits":{"IPI":"839.9475","PIS":"0.00","COFINS":"0.00","ICMS":"1413.570182926829268292682926829268292683"},"supplier_net_remittance_or_credit":{"IPI":"378.492183646693655130775363608920126015","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"890.011882975609756097560975609756097562"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"1736.002804644783968808088135285850296958","modeled_net_tax_components_brl":{"II":"895.9440","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"840.0588046447839688080881352858502969583"},"modeled_tax_share_percent":"15.70559256370062857794391112795412357138","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11053.41","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"1736.00","modeled_tax_share_percent":"15.71","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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"7035.960225","import_ICMS_gross_base":"7035.960225","import_payments":{"II":"895.9440","IPI":"0.0000","PIS":"0.00","COFINS":"540.366225","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"540.366225","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"81.1844437219476810082966858593643741217","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"1067.291450507242881069864764811067797975","modeled_net_tax_components_brl":{"II":"895.9440","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"171.3474505072428810698647648110677979746","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.27754359999953269091757207179965425592","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10384.69","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"1067.29","modeled_tax_share_percent":"10.28","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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"6613.18665","import_ICMS_gross_base":"6613.18665","import_payments":{"II":"895.9440","IPI":"0.0000","PIS":"117.59265","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"117.59265","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"9.1855253583444511365489962354088412471","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"3168.497608695652173913043478260869565217","modeled_net_tax_components_brl":{"II":"895.9440","IPI":"0.000000000000000000000000000000000000","ICMS":"2272.553608695652173913043478260869565217","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.37660541996404247228040926346236267793","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"12485.90","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"3168.50","modeled_tax_share_percent":"25.38","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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"6495.5940","import_ICMS_gross_base":"7921.456097560975609756097560975609756098","import_payments":{"II":"895.9440","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"1425.862097560975609756097560975609756098"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"1425.862097560975609756097560975609756098"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"846.691511134676564156945917285259809119"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"2029.456140590288797207235798159314503332","modeled_net_tax_components_brl":{"II":"895.9440","IPI":"1133.512140590288797207235798159314503332","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.88562104598492640143524925801371255856","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11346.86","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"2029.46","modeled_tax_share_percent":"17.89","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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"7469.933100","import_ICMS_gross_base":"7469.933100","import_payments":{"II":"895.9440","IPI":"974.339100","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"974.339100","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"159.173040590288797207235798159314503332","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"10083.76896063710963742699699538798237624","reference_price_brl":"15999","savings_vs_reference_brl":"5915.23103936289036257300300461201762376","fixed_residual_brl":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"766.3664410084203324444517716494866605940","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"766.3664410084203324444517716494866605940"},"modeled_tax_share_percent":"7.599999999999999999999999999999999999998","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10083.77","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"766.37","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"5915.23"},"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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"7208.661909020842692692898976618430759974","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7208.661909020842692692898976618430759974","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"547.8583050855840446446603222230007377580","IVA_applied":"0.37","presumed_ST_base":"9875.866815358554488989271597967250141164","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7208.661909020842692692898976618430759974","retailer_PC_revenue_base":"10083.76896063710963742699699538798237624","retailer_PC_credit_base":"7208.661909020842692692898976618430759974","import_ICMS_base_before_grossup":"6140.016225","import_ICMS_gross_base":"6140.016225","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"540.366225","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"540.366225","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"7.4920800855840446446603222230007377580","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.00000000000000000000000000000000000","COFINS":"766.3664410084203324444517716494866605942","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"547.8583050855840446446603222230007377580","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"218.5081359228362877997914494264859228362","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"9473.718881167960655803299668264866004724","reference_price_brl":"15999","savings_vs_reference_brl":"6525.281118832039344196700331735133995276","fixed_residual_brl":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"156.3163615392713508207544445263702890779","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"156.3163615392713508207544445263702890779","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":"9473.72","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"156.32","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"6525.28"},"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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"6772.550690325631568935677330346141354566","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6772.550690325631568935677330346141354566","supplier_PIS_debit":"111.7470863903729208874386759507113323503","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"9278.394445746115249441877942574213655755","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"6772.550690325631568935677330346141354566","retailer_PC_revenue_base":"9473.718881167960655803299668264866004724","retailer_PC_credit_base":"6772.550690325631568935677330346141354566","import_ICMS_base_before_grossup":"5717.24265","import_ICMS_gross_base":"5717.24265","import_payments":{"II":"0.00","IPI":"0.00","PIS":"117.59265","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"117.59265","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-5.8455636096270791125613240492886676497","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"156.3163615392713508207544445263702890779","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"111.7470863903729208874386759507113323503","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":"0.0000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P017","P018","S002","EP009","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"11320.51735954385367401753992151156040281","reference_price_brl":"15999","savings_vs_reference_brl":"4678.48264045614632598246007848843959719","fixed_residual_brl":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"2003.114839915164369034994697773064687168","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"2003.114839915164369034994697773064687168","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.69455208004625522032836368102626567069","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"11320.52","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"2003.11","modeled_tax_share_percent":"17.69","savings_vs_reference_brl":"4678.48"},"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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"8122.931224311291034205169090726134173434","supplier_own_ICMS":"1462.127620376032386156930436330704151218","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6660.803603935258648048238654395430022216","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"11128.41577730646871686108165429480381760","ICMS_ST":"540.987219539131982878064261442360535950","retailer_acquisition_cash":"8663.918443850423017083233352168494709384","retailer_PC_revenue_base":"10779.53014000472169113947566006919986686","retailer_PC_credit_base":"6660.803603935258648048238654395430022216","import_ICMS_base_before_grossup":"5599.65","import_ICMS_gross_base":"6828.841463414634146341463414634146341463","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"1229.191463414634146341463414634146341463"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"1229.191463414634146341463414634146341463"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"773.923376500530222693531283138918345705"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"10316.52306021897810218978102189781021898","reference_price_brl":"15999","savings_vs_reference_brl":"5682.47693978102189781021897810218978102","fixed_residual_brl":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"999.1205405902887972072357981593145033324","modeled_net_tax_components_brl":{"II":"0.00","IPI":"999.1205405902887972072357981593145033324","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.684663473907666571227592170583544523558","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10316.52","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"999.12","modeled_tax_share_percent":"9.68","savings_vs_reference_brl":"5682.48"},"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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"6660.803603935258648048238654395430022216","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"999.1205405902887972072357981593145033324","supplier_PC_base":"6660.803603935258648048238654395430022216","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"10494.09607800000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7659.924144525547445255474452554744525548","retailer_PC_revenue_base":"10316.52306021897810218978102189781021898","retailer_PC_credit_base":"6660.803603935258648048238654395430022216","import_ICMS_base_before_grossup":"6439.5975","import_ICMS_gross_base":"6439.5975","import_payments":{"II":"0.00","IPI":"839.9475","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"839.9475","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"159.1730405902887972072357981593145033324","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"9317.402519628689304982545223738495715646","modeled_net_tax_total_brl":"895.944000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"895.9440","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"8.772286324351329629809427627655977891107","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"10213.35","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"895.94","modeled_tax_share_percent":"8.77","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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"6495.5940","import_ICMS_gross_base":"6495.5940","import_payments":{"II":"895.9440","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T004","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":"9317.402519628689304982545223738495715646","reference_price_brl":"15999","savings_vs_reference_brl":"6681.597480371310695017454776261504284354","fixed_residual_brl":"9317.402519628689304982545223738495715646","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":"9317.40","fixed_residual_brl":"9317.40","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"6681.60"},"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":"6660.803603935258648048238654395430022216","retailer_fixed_residual_brl":"2656.598915693430656934306569343065693430","customs_value_brl":"5599.65","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":"6660.803603935258648048238654395430022216","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"6660.803603935258648048238654395430022216","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"9125.300937391304347826086956521739130436","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"6660.803603935258648048238654395430022216","retailer_PC_revenue_base":"9317.402519628689304982545223738495715646","retailer_PC_credit_base":"6660.803603935258648048238654395430022216","import_ICMS_base_before_grossup":"5599.65","import_ICMS_gross_base":"5599.65","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]}]}