{"scenario":{"scenario_id":"EDU-BR-T005","product_id":"BR-T005","tax_profile_id":"T05","ncm":"8471.30.19","state":"SP","date":"2026-09-12","mode":"educational","path":"technology_retail_st","origin_scenario":"Domestic non-ZFM manufacturing scenario. Exact manufacturing plant and seller industrial status require invoice evidence.","imported":false,"zfm_qualified":false,"reference_price_brl":"6999","price_source_id":"P019","price_date":"2026-09-11","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"calibration_policy":"baseline_ST_base_equals_reference_price","customs_fraction":"0","dealer_margin_fraction":"0","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","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."],"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"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","PIS_UP":"R-PIS-NC","COFINS_UP":"R-COFINS-NC","II":null,"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":"not_applicable_finished_domestic","COFINS_IMPORT":"not_applicable_finished_domestic","II":"not_applicable_finished_domestic","IPI":"conditional_sourced_rate"},"IVA_original":"0.37","IVA_adjusted":false,"cest":"21.028.00","source_ids":["P019","S002","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"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":"3305.811393208505236432878451285306251984","retailer_fixed_residual_brl":"1162.168623722627737226277372262773722627","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4442.399238337035861631228181529673119645","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"6999","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.3.0","scenario_id":"EDU-BR-T005","product_id":"BR-T005","tax_profile_id":"T05","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":"6999.00000000000000000000000000000000","reference_price_brl":"6999","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"4467.980016931132973659155823548079974611","modeled_net_tax_total_brl":"2531.019983068867026340844176451920025389","modeled_net_tax_components_brl":{"II":"0","IPI":"666.3598857505553792446842272294509679468","ICMS":"1259.820000000000000000000000000000000000","PIS":"107.8903957378609965090447476991431291653","COFINS":"496.9497015804506505871152015233259282767"},"modeled_tax_share_percent":"36.16259441447159631862900666455093621073","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6999.00","fixed_residual_brl":"4467.98","modeled_net_tax_total_brl":"2531.02","modeled_tax_share_percent":"36.16","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","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3305.811393208505236432878451285306251984","retailer_fixed_residual_brl":"1162.168623722627737226277372262773722627","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4442.399238337035861631228181529673119645","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"6999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4442.399238337035861631228181529673119645","supplier_own_ICMS":"799.6318629006664550936210726753411615361","supplier_IPI":"666.3598857505553792446842272294509679468","supplier_PC_base":"3642.767375436369406537607108854331958109","supplier_PIS_debit":"60.10566169470009520787051729609647730880","supplier_COFINS_debit":"276.8503205331640748968581402729292288163","IVA_applied":"0.37","presumed_ST_base":"6999.000000000000000000000000000000000001","ICMS_ST":"460.1881370993335449063789273246588384639","retailer_acquisition_cash":"5568.947261186924785782291336083782926056","retailer_PC_revenue_base":"6538.811862900666455093621072675341161536","retailer_PC_credit_base":"3642.767375436369406537607108854331958109","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"666.3598857505553792446842272294509679468","PIS":"60.10566169470009520787051729609647730880","COFINS":"276.8503205331640748968581402729292288163","ICMS":"1259.820000000000000000000000000000000000"},"retailer_debits":{"PIS":"107.8903957378609965090447476991431291653","COFINS":"496.9497015804506505871152015233259282767","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"60.10566169470009520787051729609647730880","COFINS":"276.8503205331640748968581402729292288163","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"47.78473404316090130117423040304665185650","COFINS":"220.0993810472865756902570612503966994604","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-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P019","S002","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},"toggle_cases":[{"engine_version":"0.3.0","scenario_id":"EDU-BR-T005","product_id":"BR-T005","tax_profile_id":"T05","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":"6999.00000000000000000000000000000000","reference_price_brl":"6999","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"4467.980016931132973659155823548079974611","modeled_net_tax_total_brl":"2531.019983068867026340844176451920025389","modeled_net_tax_components_brl":{"II":"0","IPI":"666.3598857505553792446842272294509679468","ICMS":"1259.820000000000000000000000000000000000","PIS":"107.8903957378609965090447476991431291653","COFINS":"496.9497015804506505871152015233259282767"},"modeled_tax_share_percent":"36.16259441447159631862900666455093621073","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6999.00","fixed_residual_brl":"4467.98","modeled_net_tax_total_brl":"2531.02","modeled_tax_share_percent":"36.16","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","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3305.811393208505236432878451285306251984","retailer_fixed_residual_brl":"1162.168623722627737226277372262773722627","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4442.399238337035861631228181529673119645","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"6999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4442.399238337035861631228181529673119645","supplier_own_ICMS":"799.6318629006664550936210726753411615361","supplier_IPI":"666.3598857505553792446842272294509679468","supplier_PC_base":"3642.767375436369406537607108854331958109","supplier_PIS_debit":"60.10566169470009520787051729609647730880","supplier_COFINS_debit":"276.8503205331640748968581402729292288163","IVA_applied":"0.37","presumed_ST_base":"6999.000000000000000000000000000000000001","ICMS_ST":"460.1881370993335449063789273246588384639","retailer_acquisition_cash":"5568.947261186924785782291336083782926056","retailer_PC_revenue_base":"6538.811862900666455093621072675341161536","retailer_PC_credit_base":"3642.767375436369406537607108854331958109","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"666.3598857505553792446842272294509679468","PIS":"60.10566169470009520787051729609647730880","COFINS":"276.8503205331640748968581402729292288163","ICMS":"1259.820000000000000000000000000000000000"},"retailer_debits":{"PIS":"107.8903957378609965090447476991431291653","COFINS":"496.9497015804506505871152015233259282767","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"60.10566169470009520787051729609647730880","COFINS":"276.8503205331640748968581402729292288163","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"47.78473404316090130117423040304665185650","COFINS":"220.0993810472865756902570612503966994604","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-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P019","S002","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T005","product_id":"BR-T005","tax_profile_id":"T05","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":"6100.394786333080669654917368485932578140","reference_price_brl":"6999","savings_vs_reference_brl":"898.605213666919330345082631514067421860","fixed_residual_brl":"4467.980016931132973659155823548079974611","modeled_net_tax_total_brl":"1632.414769401947695995761544937852603529","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1095.495652173913043478260869565217391305","PIS":"95.77476145148726234095957993133492974810","COFINS":"441.1443557765473901765410954413002824762"},"modeled_tax_share_percent":"26.75916603068216717518344248434232341884","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6100.39","fixed_residual_brl":"4467.98","modeled_net_tax_total_brl":"1632.41","modeled_tax_share_percent":"26.76","savings_vs_reference_brl":"898.61"},"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":"3305.811393208505236432878451285306251984","retailer_fixed_residual_brl":"1162.168623722627737226277372262773722627","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4442.399238337035861631228181529673119645","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"6999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4442.399238337035861631228181529673119645","supplier_own_ICMS":"799.6318629006664550936210726753411615361","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3642.767375436369406537607108854331958109","supplier_PIS_debit":"60.10566169470009520787051729609647730880","supplier_COFINS_debit":"276.8503205331640748968581402729292288163","IVA_applied":"0.37","presumed_ST_base":"6086.086956521739130434782608695652173914","ICMS_ST":"295.8637892732465883846397968898762297689","retailer_acquisition_cash":"4738.263027610282450015867978419549349414","retailer_PC_revenue_base":"5804.530997059834081270277571596056348371","retailer_PC_credit_base":"3642.767375436369406537607108854331958109","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"60.10566169470009520787051729609647730880","COFINS":"276.8503205331640748968581402729292288163","ICMS":"1095.495652173913043478260869565217391305"},"retailer_debits":{"PIS":"95.77476145148726234095957993133492974812","COFINS":"441.1443557765473901765410954413002824762","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"60.10566169470009520787051729609647730880","COFINS":"276.8503205331640748968581402729292288163","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"35.66909975678716713308906263523845243932","COFINS":"164.2940352433833152796829551683710536599","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-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P019","S002","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T005","product_id":"BR-T005","tax_profile_id":"T05","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":"5525.504268040317779217407041185928119369","reference_price_brl":"6999","savings_vs_reference_brl":"1473.495731959682220782592958814071880631","fixed_residual_brl":"4467.980016931132973659155823548079974611","modeled_net_tax_total_brl":"1057.524251109184805558251217637848144758","modeled_net_tax_components_brl":{"II":"0","IPI":"546.4151063154554109806410663281497937164","ICMS":"0.000000000000000000000000000000000000","PIS":"91.17082042266524335708721617956781396960","COFINS":"419.9383243710641512205229351301305370720"},"modeled_tax_share_percent":"19.13896360963716480230610923733386418213","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5525.50","fixed_residual_brl":"4467.98","modeled_net_tax_total_brl":"1057.52","modeled_tax_share_percent":"19.14","savings_vs_reference_brl":"1473.50"},"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":"3305.811393208505236432878451285306251984","retailer_fixed_residual_brl":"1162.168623722627737226277372262773722627","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4442.399238337035861631228181529673119645","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"6999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3642.767375436369406537607108854331958109","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"546.4151063154554109806410663281497937164","supplier_PC_base":"3642.767375436369406537607108854331958109","supplier_PIS_debit":"60.10566169470009520787051729609647730880","supplier_COFINS_debit":"276.8503205331640748968581402729292288163","IVA_applied":"0.37","presumed_ST_base":"5739.180000000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4189.182481751824817518248175182481751825","retailer_PC_revenue_base":"5525.504268040317779217407041185928119369","retailer_PC_credit_base":"3642.767375436369406537607108854331958109","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"546.4151063154554109806410663281497937164","PIS":"60.10566169470009520787051729609647730880","COFINS":"276.8503205331640748968581402729292288163","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"91.17082042266524335708721617956781396959","COFINS":"419.9383243710641512205229351301305370720","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"60.10566169470009520787051729609647730880","COFINS":"276.8503205331640748968581402729292288163","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"31.06515872796514814921669888347133666079","COFINS":"143.0880038379000763236647948572013082557","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-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P019","S002","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T005","product_id":"BR-T005","tax_profile_id":"T05","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":"6845.686229347340332515106963127999533675","reference_price_brl":"6999","savings_vs_reference_brl":"153.313770652659667484893036872000466325","fixed_residual_brl":"4467.980016931132973659155823548079974611","modeled_net_tax_total_brl":"2377.706212416207358855951139579919559065","modeled_net_tax_components_brl":{"II":"0","IPI":"654.4606020764383189010291517432107720906","ICMS":"1237.323214285714285714285714285714285714","PIS":"0.000000000000000000000000000000000000","COFINS":"485.9223960540547542406362735509945012597"},"modeled_tax_share_percent":"34.73291256357940130862858869248883609863","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6845.69","fixed_residual_brl":"4467.98","modeled_net_tax_total_brl":"2377.71","modeled_tax_share_percent":"34.73","savings_vs_reference_brl":"153.31"},"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":"3305.811393208505236432878451285306251984","retailer_fixed_residual_brl":"1162.168623722627737226277372262773722627","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4442.399238337035861631228181529673119645","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"6999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4363.070680509588792673527678288071813937","supplier_own_ICMS":"785.3527224917259826812349820918529265087","supplier_IPI":"654.4606020764383189010291517432107720906","supplier_PC_base":"3577.717958017862809992292696196218887428","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"271.9065648093575735594142449109126354445","IVA_applied":"0.37","presumed_ST_base":"6874.017857142857142857142857142857142858","ICMS_ST":"451.9704917939883030330507321938613592053","retailer_acquisition_cash":"5469.501774380015414607607562225143945233","retailer_PC_revenue_base":"6393.715737553352029482056230934138174470","retailer_PC_credit_base":"3577.717958017862809992292696196218887428","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"654.4606020764383189010291517432107720906","PIS":"0.000000000000000000000000000000000000","COFINS":"271.9065648093575735594142449109126354445","ICMS":"1237.323214285714285714285714285714285714"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"485.9223960540547542406362735509945012597","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"271.9065648093575735594142449109126354445","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"214.0158312446971806812220286400818658152","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-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P019","S002","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T005","product_id":"BR-T005","tax_profile_id":"T05","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":"6342.966885333996856200815021011132903026","reference_price_brl":"6999","savings_vs_reference_brl":"656.033114666003143799184978988867096974","fixed_residual_brl":"4467.980016931132973659155823548079974611","modeled_net_tax_total_brl":"1874.986868402863882541659197463052928415","modeled_net_tax_components_brl":{"II":"0","IPI":"614.8669001714580647326394877587460634588","ICMS":"1162.467361464158617183528215556685307575","PIS":"97.65260676724720062549149414762155738142","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"29.56009234003961071343144751231019381132","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6342.97","fixed_residual_brl":"4467.98","modeled_net_tax_total_brl":"1874.99","modeled_tax_share_percent":"29.56","savings_vs_reference_brl":"656.03"},"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":"3305.811393208505236432878451285306251984","retailer_fixed_residual_brl":"1162.168623722627737226277372262773722627","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4442.399238337035861631228181529673119645","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"6999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4099.112667809720431550929918391640423059","supplier_own_ICMS":"737.8402802057496776791673853104952761506","supplier_IPI":"614.8669001714580647326394877587460634588","supplier_PC_base":"3361.272387603970753871762533081145146908","supplier_PIS_debit":"55.46099439546551743888408179583889492398","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"6458.152008134214539908490086426029486530","ICMS_ST":"424.6270812584089395043608302461900314244","retailer_acquisition_cash":"5138.606649239587435787930236396576517942","retailer_PC_revenue_base":"5918.339804075587916696454190764942871602","retailer_PC_credit_base":"3361.272387603970753871762533081145146908","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"614.8669001714580647326394877587460634588","PIS":"55.46099439546551743888408179583889492398","COFINS":"0.000000000000000000000000000000000000","ICMS":"1162.467361464158617183528215556685307575"},"retailer_debits":{"PIS":"97.65260676724720062549149414762155738143","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"55.46099439546551743888408179583889492398","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"42.19161237178168318660741235178266245745","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-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P019","S002","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T005","product_id":"BR-T005","tax_profile_id":"T05","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":"4923.393958050835232682265370300914572574","reference_price_brl":"6999","savings_vs_reference_brl":"2075.606041949164767317734629699085427426","fixed_residual_brl":"4467.980016931132973659155823548079974611","modeled_net_tax_total_brl":"455.4139411197022590231095467528345979631","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"81.23600030783878133925737860996509044750","COFINS":"374.1779408118634776838521681428695075156"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4923.39","fixed_residual_brl":"4467.98","modeled_net_tax_total_brl":"455.41","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"2075.61"},"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":"3305.811393208505236432878451285306251984","retailer_fixed_residual_brl":"1162.168623722627737226277372262773722627","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4442.399238337035861631228181529673119645","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"6999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3642.767375436369406537607108854331958109","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3642.767375436369406537607108854331958109","supplier_PIS_debit":"60.10566169470009520787051729609647730880","supplier_COFINS_debit":"276.8503205331640748968581402729292288163","IVA_applied":"0.37","presumed_ST_base":"4990.591304347826086956521739130434782609","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3642.767375436369406537607108854331958109","retailer_PC_revenue_base":"4923.393958050835232682265370300914572574","retailer_PC_credit_base":"3642.767375436369406537607108854331958109","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"60.10566169470009520787051729609647730880","COFINS":"276.8503205331640748968581402729292288163","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"81.23600030783878133925737860996509044747","COFINS":"374.1779408118634776838521681428695075156","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"60.10566169470009520787051729609647730880","COFINS":"276.8503205331640748968581402729292288163","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"21.13033861313868613138686131386861313867","COFINS":"97.3276202786994027869940278699402786993","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-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P019","S002","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T005","product_id":"BR-T005","tax_profile_id":"T05","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":"5976.005549987370384523215823936683527742","reference_price_brl":"6999","savings_vs_reference_brl":"1022.994450012629615476784176063316472258","fixed_residual_brl":"4467.980016931132973659155823548079974611","modeled_net_tax_total_brl":"1508.025533056237410864060000388603553132","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1075.933229813664596273291925465838509317","PIS":"0.000000000000000000000000000000000000","COFINS":"432.0923032425728145907680749227650438150"},"modeled_tax_share_percent":"25.23467423920689720891057312042153781999","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5976.01","fixed_residual_brl":"4467.98","modeled_net_tax_total_brl":"1508.03","modeled_tax_share_percent":"25.23","savings_vs_reference_brl":"1022.99"},"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":"3305.811393208505236432878451285306251984","retailer_fixed_residual_brl":"1162.168623722627737226277372262773722627","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4442.399238337035861631228181529673119645","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"6999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4363.070680509588792673527678288071813937","supplier_own_ICMS":"785.3527224917259826812349820918529265087","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3577.717958017862809992292696196218887428","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"271.9065648093575735594142449109126354445","IVA_applied":"0.37","presumed_ST_base":"5977.406832298136645962732919254658385094","ICMS_ST":"290.5805073219386135920569433739855828083","retailer_acquisition_cash":"4653.651187831527406265584621662057396745","retailer_PC_revenue_base":"5685.425042665431770931158880562697944934","retailer_PC_credit_base":"3577.717958017862809992292696196218887428","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"271.9065648093575735594142449109126354445","ICMS":"1075.933229813664596273291925465838509317"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"432.0923032425728145907680749227650438150","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"271.9065648093575735594142449109126354445","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"160.1857384332152410313538300118524083705","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-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P019","S002","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T005","product_id":"BR-T005","tax_profile_id":"T05","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":"5566.158297816323264155957116966078219904","reference_price_brl":"6999","savings_vs_reference_brl":"1432.841702183676735844042883033921780096","fixed_residual_brl":"4467.980016931132973659155823548079974611","modeled_net_tax_total_brl":"1098.178280885190290496801293417998245294","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1010.841183881877058420459317875378528326","PIS":"87.33709700331323207634197554261971696752","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.72955532572654285147030739255827349735","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5566.16","fixed_residual_brl":"4467.98","modeled_net_tax_total_brl":"1098.18","modeled_tax_share_percent":"19.73","savings_vs_reference_brl":"1432.84"},"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":"3305.811393208505236432878451285306251984","retailer_fixed_residual_brl":"1162.168623722627737226277372262773722627","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4442.399238337035861631228181529673119645","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"6999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4099.112667809720431550929918391640423059","supplier_own_ICMS":"737.8402802057496776791673853104952761506","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3361.272387603970753871762533081145146908","supplier_PIS_debit":"55.46099439546551743888408179583889492398","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"5615.784354899316991224773988196547379591","ICMS_ST":"273.0009036761273807412919325648832521754","retailer_acquisition_cash":"4372.113571485847812292221850956523675234","retailer_PC_revenue_base":"5293.157394140195883414665184401194967729","retailer_PC_credit_base":"3361.272387603970753871762533081145146908","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"55.46099439546551743888408179583889492398","COFINS":"0.000000000000000000000000000000000000","ICMS":"1010.841183881877058420459317875378528326"},"retailer_debits":{"PIS":"87.33709700331323207634197554261971696753","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"55.46099439546551743888408179583889492398","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"31.87610260784771463745789374678082204355","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P019","S002","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T005","product_id":"BR-T005","tax_profile_id":"T05","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":"5416.274578608022072681817887421550657711","reference_price_brl":"6999","savings_vs_reference_brl":"1582.725421391977927318182112578449342289","fixed_residual_brl":"4467.980016931132973659155823548079974611","modeled_net_tax_total_brl":"948.2945616768890990226620638734706831004","modeled_net_tax_components_brl":{"II":"0","IPI":"536.6576937026794214988439044294328331144","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"411.6368679742096775238181594440378499860"},"modeled_tax_share_percent":"17.50824386603752997136537399880548697643","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5416.27","fixed_residual_brl":"4467.98","modeled_net_tax_total_brl":"948.29","modeled_tax_share_percent":"17.51","savings_vs_reference_brl":"1582.73"},"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":"3305.811393208505236432878451285306251984","retailer_fixed_residual_brl":"1162.168623722627737226277372262773722627","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4442.399238337035861631228181529673119645","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"6999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3577.717958017862809992292696196218887429","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"536.6576937026794214988439044294328331144","supplier_PC_base":"3577.717958017862809992292696196218887429","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"271.9065648093575735594142449109126354446","IVA_applied":"0.37","presumed_ST_base":"5636.694642857142857142857142857142857144","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4114.375651720542231491136600625651720543","retailer_PC_revenue_base":"5416.274578608022072681817887421550657711","retailer_PC_credit_base":"3577.717958017862809992292696196218887429","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"536.6576937026794214988439044294328331144","PIS":"0.000000000000000000000000000000000000","COFINS":"271.9065648093575735594142449109126354446","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"411.6368679742096775238181594440378499860","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"271.9065648093575735594142449109126354446","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"139.7303031648521039644039145331252145414","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P019","S002","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T005","product_id":"BR-T005","tax_profile_id":"T05","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":"5055.588078364746910767585361982970764257","reference_price_brl":"6999","savings_vs_reference_brl":"1943.411921635253089232414638017029235743","fixed_residual_brl":"4467.980016931132973659155823548079974611","modeled_net_tax_total_brl":"587.6080614336139371084295384348907896464","modeled_net_tax_components_brl":{"II":"0","IPI":"504.1908581405956130807643799621717720362","ICMS":"0.000000000000000000000000000000000000","PIS":"83.41720329301832402766515847271901761022","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.62294182843469423675028473574811434885","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5055.59","fixed_residual_brl":"4467.98","modeled_net_tax_total_brl":"587.61","modeled_tax_share_percent":"11.62","savings_vs_reference_brl":"1943.41"},"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":"3305.811393208505236432878451285306251984","retailer_fixed_residual_brl":"1162.168623722627737226277372262773722627","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4442.399238337035861631228181529673119645","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"6999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3361.272387603970753871762533081145146908","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"504.1908581405956130807643799621717720362","supplier_PC_base":"3361.272387603970753871762533081145146908","supplier_PIS_debit":"55.46099439546551743888408179583889492398","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"5295.684646670055922724961870869344178953","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3865.463245744566366952526913043316918944","retailer_PC_revenue_base":"5055.588078364746910767585361982970764257","retailer_PC_credit_base":"3361.272387603970753871762533081145146908","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"504.1908581405956130807643799621717720362","PIS":"55.46099439546551743888408179583889492398","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"83.41720329301832402766515847271901761024","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"55.46099439546551743888408179583889492398","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"27.95620889755280658878107667688012268626","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P019","S002","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T005","product_id":"BR-T005","tax_profile_id":"T05","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":"6215.988263249761980323706759758806728023","reference_price_brl":"6999","savings_vs_reference_brl":"783.011736750238019676293240241193271977","fixed_residual_brl":"4467.980016931132973659155823548079974611","modeled_net_tax_total_brl":"1748.008246318629006664550936210726753412","modeled_net_tax_components_brl":{"II":"0","IPI":"604.7215963186290066645509362107267534117","ICMS":"1143.286650000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"28.12116388078181657380383833023790572212","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6215.99","fixed_residual_brl":"4467.98","modeled_net_tax_total_brl":"1748.01","modeled_tax_share_percent":"28.12","savings_vs_reference_brl":"783.01"},"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":"3305.811393208505236432878451285306251984","retailer_fixed_residual_brl":"1162.168623722627737226277372262773722627","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4442.399238337035861631228181529673119645","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"6999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4031.477308790860044430339574738178356078","supplier_own_ICMS":"725.6659155823548079974611234528721040940","supplier_IPI":"604.7215963186290066645509362107267534117","supplier_PC_base":"3305.811393208505236432878451285306251984","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"6351.592500000000000000000000000000000001","ICMS_ST":"417.6207344176451920025388765471278959060","retailer_acquisition_cash":"5053.819639527134243097429387496033005396","retailer_PC_revenue_base":"5798.367528832116788321167883211678832117","retailer_PC_credit_base":"3305.811393208505236432878451285306251984","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"604.7215963186290066645509362107267534117","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"1143.286650000000000000000000000000000000"},"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-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P019","S002","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T005","product_id":"BR-T005","tax_profile_id":"T05","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":"4835.476208799927460670082060116969669492","reference_price_brl":"6999","savings_vs_reference_brl":"2163.523791200072539329917939883030330508","fixed_residual_brl":"4467.980016931132973659155823548079974611","modeled_net_tax_total_brl":"367.4961918687944870109262365688896948814","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"367.4961918687944870109262365688896948814"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4835.48","fixed_residual_brl":"4467.98","modeled_net_tax_total_brl":"367.50","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"2163.52"},"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":"3305.811393208505236432878451285306251984","retailer_fixed_residual_brl":"1162.168623722627737226277372262773722627","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4442.399238337035861631228181529673119645","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"6999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3577.717958017862809992292696196218887429","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3577.717958017862809992292696196218887429","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"271.9065648093575735594142449109126354446","IVA_applied":"0.37","presumed_ST_base":"4901.473602484472049689440993788819875778","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3577.717958017862809992292696196218887429","retailer_PC_revenue_base":"4835.476208799927460670082060116969669492","retailer_PC_credit_base":"3577.717958017862809992292696196218887429","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"271.9065648093575735594142449109126354446","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"367.4961918687944870109262365688896948814","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"271.9065648093575735594142449109126354446","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"95.5896270594369134515119916579770594368","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P019","S002","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T005","product_id":"BR-T005","tax_profile_id":"T05","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":"4542.938502217725443476518376764697483082","reference_price_brl":"6999","savings_vs_reference_brl":"2456.061497782274556523481623235302516918","fixed_residual_brl":"4467.980016931132973659155823548079974611","modeled_net_tax_total_brl":"74.95848528659246981736255321661750847082","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"74.95848528659246981736255321661750847082","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.649999999999999999999999999999999999999","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4542.94","fixed_residual_brl":"4467.98","modeled_net_tax_total_brl":"74.96","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"2456.06"},"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":"3305.811393208505236432878451285306251984","retailer_fixed_residual_brl":"1162.168623722627737226277372262773722627","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4442.399238337035861631228181529673119645","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"6999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3361.272387603970753871762533081145146908","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3361.272387603970753871762533081145146908","supplier_PIS_debit":"55.46099439546551743888408179583889492398","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4604.943171017439932804314670321168851264","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3361.272387603970753871762533081145146908","retailer_PC_revenue_base":"4542.938502217725443476518376764697483082","retailer_PC_credit_base":"3361.272387603970753871762533081145146908","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"55.46099439546551743888408179583889492398","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"74.95848528659246981736255321661750847085","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"55.46099439546551743888408179583889492398","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"19.49749089112695237847847142077861354687","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000018"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P019","S002","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T005","product_id":"BR-T005","tax_profile_id":"T05","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":"5462.142321278959060615677562678514757220","reference_price_brl":"6999","savings_vs_reference_brl":"1536.857678721040939384322437321485242780","fixed_residual_brl":"4467.980016931132973659155823548079974611","modeled_net_tax_total_brl":"994.1623043478260869565217391304347826089","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"994.1623043478260869565217391304347826089","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.20095936487871059427883579884336747943","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5462.14","fixed_residual_brl":"4467.98","modeled_net_tax_total_brl":"994.16","modeled_tax_share_percent":"18.20","savings_vs_reference_brl":"1536.86"},"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":"3305.811393208505236432878451285306251984","retailer_fixed_residual_brl":"1162.168623722627737226277372262773722627","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4442.399238337035861631228181529673119645","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"6999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4031.477308790860044430339574738178356078","supplier_own_ICMS":"725.6659155823548079974611234528721040940","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3305.811393208505236432878451285306251984","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"5523.123913043478260869565217391304347827","ICMS_ST":"268.4963887654712789590606156775626785149","retailer_acquisition_cash":"4299.973697556331323389400190415741034593","retailer_PC_revenue_base":"5193.645932513487781656616947000952078705","retailer_PC_credit_base":"3305.811393208505236432878451285306251984","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"994.1623043478260869565217391304347826089"},"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":"0.0000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P019","S002","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T005","product_id":"BR-T005","tax_profile_id":"T05","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":"4963.851725912408759124087591240875912409","reference_price_brl":"6999","savings_vs_reference_brl":"2035.148274087591240875912408759124087591","fixed_residual_brl":"4467.980016931132973659155823548079974611","modeled_net_tax_total_brl":"495.8717089812757854649317676927959377976","modeled_net_tax_components_brl":{"II":"0","IPI":"495.8717089812757854649317676927959377976","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.989655943845286587945519827584297412658","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4963.85","fixed_residual_brl":"4467.98","modeled_net_tax_total_brl":"495.87","modeled_tax_share_percent":"9.99","savings_vs_reference_brl":"2035.15"},"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":"3305.811393208505236432878451285306251984","retailer_fixed_residual_brl":"1162.168623722627737226277372262773722627","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4442.399238337035861631228181529673119645","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"6999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3305.811393208505236432878451285306251984","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"495.8717089812757854649317676927959377976","supplier_PC_base":"3305.811393208505236432878451285306251984","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"5208.305850000000000000000000000000000001","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3801.683102189781021897810218978102189782","retailer_PC_revenue_base":"4963.851725912408759124087591240875912409","retailer_PC_credit_base":"3305.811393208505236432878451285306251984","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"495.8717089812757854649317676927959377976","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P019","S002","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T005","product_id":"BR-T005","tax_profile_id":"T05","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":"4467.980016931132973659155823548079974611","reference_price_brl":"6999","savings_vs_reference_brl":"2531.019983068867026340844176451920025389","fixed_residual_brl":"4467.980016931132973659155823548079974611","modeled_net_tax_total_brl":"0.000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","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":"4467.98","fixed_residual_brl":"4467.98","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"2531.02"},"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":"3305.811393208505236432878451285306251984","retailer_fixed_residual_brl":"1162.168623722627737226277372262773722627","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4442.399238337035861631228181529673119645","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"6999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3305.811393208505236432878451285306251984","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3305.811393208505236432878451285306251984","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4528.961608695652173913043478260869565218","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3305.811393208505236432878451285306251984","retailer_PC_revenue_base":"4467.980016931132973659155823548079974611","retailer_PC_credit_base":"3305.811393208505236432878451285306251984","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"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-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P019","S002","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins."]}]}