{"scenario":{"scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","ncm":"9504.50.00","state":"SP","date":"2026-09-12","mode":"educational","path":"technology_retail_st","origin_scenario":"Official-channel finished import assumed; importer CNPJ and country vary and must be documented.","imported":true,"zfm_qualified":false,"reference_price_brl":"7299","price_source_id":"EP011","price_date":"2026-09-12","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"calibration_policy":"baseline_ST_base_equals_reference_price","customs_fraction":"0.30","dealer_margin_fraction":"0","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"educational_ready":true,"actual_sale_verified":false,"confidence":"MEDIUM","warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."],"rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"0.18","IPI":"0.20"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-CONSOLE25","PIS_UP":"R-PIS-NC","COFINS_UP":"R-COFINS-NC","II":"R-II-CONSOLE-REP18","PIS_IMPORT":"R-PIS-IMPORT-STD","COFINS_IMPORT":"R-COFINS-IMPORT-STD","IPI":"R-IPI-CONSOLE","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-CONSOLE25"},"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":"0.27","IVA_adjusted":false,"cest":"21.079.00","source_ids":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"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":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"}},"assumption_override":{"assumptionId":"A-CUSTOMS-35","parameter":"customs_fraction","value":"0.30","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-T007"},"sensitivity_fixture":{"product_id":"BR-T007","dimension":"customs_fraction","value":"0.30","status":"feasible","result":{"price_brl":"7299.00","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"3793.89","modeled_tax_share_percent":"51.98","savings_vs_reference_brl":"0.00"}},"baseline_warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs value35% of baseline price is a transparent modeling convention, not an observed category average."],"toggle_cases":[{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"7298.999999999999999999999999999999999999","reference_price_brl":"7299","savings_vs_reference_brl":"0.000000000000000000000000000000000001","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"3793.892323818897637795275590551181102362","modeled_net_tax_components_brl":{"II":"394.1460","IPI":"957.8740157480314960629921259842519685040","ICMS":"1824.750000000000000000000000000000000000","PIS":"110.0812765748031496062992125984251968504","COFINS":"507.0410314960629921259842519685039370078"},"modeled_tax_share_percent":"51.97824803149606299212598425196850393701","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7299.00","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"3793.89","modeled_tax_share_percent":"51.98","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"0.18","IPI":"0.20"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4789.370078740157480314960629921259842520","supplier_own_ICMS":"1197.342519685039370078740157480314960630","supplier_IPI":"957.8740157480314960629921259842519685040","supplier_PC_base":"3592.027559055118110236220472440944881890","supplier_PIS_debit":"59.26845472440944881889763779527559055118","supplier_COFINS_debit":"272.9940944881889763779527559055118110236","IVA_applied":"0.27","presumed_ST_base":"7299.000000000000000000000000000000000000","ICMS_ST":"627.407480314960629921259842519685039370","retailer_acquisition_cash":"6374.651574803149606299212598425196850394","retailer_PC_revenue_base":"6671.592519685039370078740157480314960629","retailer_PC_credit_base":"3592.027559055118110236220472440944881890","import_ICMS_base_before_grossup":"3357.904950","import_ICMS_gross_base":"4477.2066","import_payments":{"II":"394.1460","IPI":"516.769200","PIS":"45.98370","COFINS":"211.306050","ICMS":"1119.301650"},"eligible_import_credits":{"IPI":"516.769200","PIS":"45.98370","COFINS":"211.306050","ICMS":"1119.301650"},"supplier_net_remittance_or_credit":{"IPI":"441.1048157480314960629921259842519685040","PIS":"13.28475472440944881889763779527559055118","COFINS":"61.6880444881889763779527559055118110236","ICMS":"705.448350000000000000000000000000000000"},"retailer_debits":{"PIS":"110.0812765748031496062992125984251968504","COFINS":"507.0410314960629921259842519685039370078","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"59.26845472440944881889763779527559055118","COFINS":"272.9940944881889763779527559055118110236","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"50.81282185039370078740157480314960629922","COFINS":"234.0469370078740157480314960629921259842","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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"6501.663840557338979577897684584386312410","reference_price_brl":"7299","savings_vs_reference_brl":"797.336159442661020422102315415613687590","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"2996.556164376236617373173275135567414773","modeled_net_tax_components_brl":{"II":"0.00","IPI":"842.0551727728248844927441920999544478428","ICMS":"1604.115104132231404958677685950413223140","PIS":"98.17694208945378822387997893952211645974","COFINS":"452.2089453817265396978714181456776273296"},"modeled_tax_share_percent":"46.08906639687733048068257903038494835292","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6501.66","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"2996.56","modeled_tax_share_percent":"46.09","savings_vs_reference_brl":"797.34"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"0.20"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4210.275863864124422463720960499772239214","supplier_own_ICMS":"1052.568965966031105615930240124943059804","supplier_IPI":"842.0551727728248844927441920999544478428","supplier_PC_base":"3157.706897898093316847790720374829179410","supplier_PIS_debit":"52.10216381531853972798854688618468146026","supplier_COFINS_debit":"239.9857242402550920804320947484870176352","IVA_applied":"0.27","presumed_ST_base":"6416.460416528925619834710743801652892562","ICMS_ST":"551.546138166200299342747445825470163336","retailer_acquisition_cash":"5603.877174803149606299212598425196850393","retailer_PC_revenue_base":"5950.117702391138680235150238758916149074","retailer_PC_credit_base":"3157.706897898093316847790720374829179410","import_ICMS_base_before_grossup":"2884.929750","import_ICMS_gross_base":"3846.5730","import_payments":{"II":"0.00","IPI":"437.9400","PIS":"45.98370","COFINS":"211.306050","ICMS":"961.643250"},"eligible_import_credits":{"IPI":"437.9400","PIS":"45.98370","COFINS":"211.306050","ICMS":"961.643250"},"supplier_net_remittance_or_credit":{"IPI":"404.1151727728248844927441920999544478428","PIS":"6.11846381531853972798854688618468146026","COFINS":"28.6796742402550920804320947484870176352","ICMS":"642.471854132231404958677685950413223140"},"retailer_debits":{"PIS":"98.17694208945378822387997893952211645972","COFINS":"452.2089453817265396978714181456776273296","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"52.10216381531853972798854688618468146026","COFINS":"239.9857242402550920804320947484870176352","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"46.07477827413524849589143205333743499946","COFINS":"212.2232211414714476174393233971906096944","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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"5939.366442701893668250146417648207197240","reference_price_brl":"7299","savings_vs_reference_brl":"1359.633557298106331749853582351792802760","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"2434.258766520791306045422008199388299603","modeled_net_tax_components_brl":{"II":"394.1460","IPI":"0.000000000000000000000000000000000000","ICMS":"1520.625000000000000000000000000000000000","PIS":"92.66538537938439513242662848962061560482","COFINS":"426.8223811414069109129953797097676839981"},"modeled_tax_share_percent":"40.98515877079670296104842373237160441309","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5939.37","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"2434.26","modeled_tax_share_percent":"40.99","savings_vs_reference_brl":"1359.63"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"0.18","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4789.370078740157480314960629921259842520","supplier_own_ICMS":"1197.342519685039370078740157480314960630","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3592.027559055118110236220472440944881890","supplier_PIS_debit":"59.26845472440944881889763779527559055118","supplier_COFINS_debit":"272.9940944881889763779527559055118110236","IVA_applied":"0.27","presumed_ST_base":"6082.500000000000000000000000000000000000","ICMS_ST":"323.282480314960629921259842519685039370","retailer_acquisition_cash":"5112.652559055118110236220472440944881890","retailer_PC_revenue_base":"5616.083962386933038328886575128522157870","retailer_PC_credit_base":"3592.027559055118110236220472440944881890","import_ICMS_base_before_grossup":"2841.135750","import_ICMS_gross_base":"3788.1810","import_payments":{"II":"394.1460","IPI":"0.0000","PIS":"45.98370","COFINS":"211.306050","ICMS":"947.045250"},"eligible_import_credits":{"IPI":"0.0000","PIS":"45.98370","COFINS":"211.306050","ICMS":"947.045250"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"13.28475472440944881889763779527559055118","COFINS":"61.6880444881889763779527559055118110236","ICMS":"573.579750000000000000000000000000000000"},"retailer_debits":{"PIS":"92.66538537938439513242662848962061560486","COFINS":"426.8223811414069109129953797097676839981","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"59.26845472440944881889763779527559055118","COFINS":"272.9940944881889763779527559055118110236","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"33.39693065497494631352899069434502505368","COFINS":"153.8282866532179345350426238042558729745","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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"5088.329683737879872453959783952625756490","reference_price_brl":"7299","savings_vs_reference_brl":"2210.670316262120127546040216047374243510","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"1583.222007556777510249235374503806858853","modeled_net_tax_components_brl":{"II":"394.1460","IPI":"718.4055118110236220472440944881889763780","ICMS":"0.000000000000000000000000000000000000","PIS":"83.95743978167501789549033643521832498212","COFINS":"386.7130559640788703065009435803995574932"},"modeled_tax_share_percent":"31.11476861683507969475624839560336981634","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5088.33","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"1583.22","modeled_tax_share_percent":"31.11","savings_vs_reference_brl":"2210.67"},"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":"0.18","IPI":"0.20"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3592.027559055118110236220472440944881890","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"718.4055118110236220472440944881889763780","supplier_PC_base":"3592.027559055118110236220472440944881890","supplier_PIS_debit":"59.26845472440944881889763779527559055118","supplier_COFINS_debit":"272.9940944881889763779527559055118110236","IVA_applied":"0.27","presumed_ST_base":"5474.250000000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4310.433070866141732283464566929133858268","retailer_PC_revenue_base":"5088.329683737879872453959783952625756490","retailer_PC_credit_base":"3592.027559055118110236220472440944881890","import_ICMS_base_before_grossup":"3357.904950","import_ICMS_gross_base":"3357.904950","import_payments":{"II":"394.1460","IPI":"516.769200","PIS":"45.98370","COFINS":"211.306050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"516.769200","PIS":"45.98370","COFINS":"211.306050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"201.6363118110236220472440944881889763780","PIS":"13.28475472440944881889763779527559055118","COFINS":"61.6880444881889763779527559055118110236","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"83.95743978167501789549033643521832498208","COFINS":"386.7130559640788703065009435803995574932","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"59.26845472440944881889763779527559055118","COFINS":"272.9940944881889763779527559055118110236","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"24.68898505726556907659269863994273443090","COFINS":"113.7189614758898939285481876748877464696","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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"7127.009188786466626736592990811213533371","reference_price_brl":"7299","savings_vs_reference_brl":"171.990811213533373263407009188786466629","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"3621.901512605364264531868581362394635735","modeled_net_tax_components_brl":{"II":"394.1460","IPI":"940.7691226096737907761529808773903262092","ICMS":"1792.165178571428571428571428571428571428","PIS":"0.000000000000000000000000000000000000","COFINS":"494.8212114242619023271441719135757380976"},"modeled_tax_share_percent":"50.81937481298623578695391980849790544585","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7127.01","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"3621.90","modeled_tax_share_percent":"50.82","savings_vs_reference_brl":"171.99"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"0.18","IPI":"0.20"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4703.845613048368953880764904386951631046","supplier_own_ICMS":"1175.961403262092238470191226096737907762","supplier_IPI":"940.7691226096737907761529808773903262092","supplier_PC_base":"3527.884209786276715410573678290213723284","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"268.1191999437570303712035995500562429696","IVA_applied":"0.27","presumed_ST_base":"7168.660714285714285714285714285714285714","ICMS_ST":"616.203775309336332958380202474690663666","retailer_acquisition_cash":"6260.818510967379077615298087739032620921","retailer_PC_revenue_base":"6510.805413477130293778212788336522869705","retailer_PC_credit_base":"3527.884209786276715410573678290213723284","import_ICMS_base_before_grossup":"3311.921250","import_ICMS_gross_base":"4415.8950","import_payments":{"II":"394.1460","IPI":"516.769200","PIS":"0.00","COFINS":"211.306050","ICMS":"1103.973750"},"eligible_import_credits":{"IPI":"516.769200","PIS":"0.00","COFINS":"211.306050","ICMS":"1103.973750"},"supplier_net_remittance_or_credit":{"IPI":"423.9999226096737907761529808773903262092","PIS":"0.000000000000000000000000000000000000","COFINS":"56.8131499437570303712035995500562429696","ICMS":"688.191428571428571428571428571428571428"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"494.8212114242619023271441719135757380976","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"268.1191999437570303712035995500562429696","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"226.7020114805048719559405723635194951280","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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"6565.630971070540495887510828990176150909","reference_price_brl":"7299","savings_vs_reference_brl":"733.369028929459504112489171009823849091","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"3060.523294889438133682786419541357253272","modeled_net_tax_components_brl":{"II":"394.1460","IPI":"883.8542646581988639320440816784022993568","ICMS":"1683.742374173868835790543975597356380275","PIS":"98.78065605737043396019836226559857363970","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"46.61430574418064062797173238523188970962","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6565.63","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"3060.52","modeled_tax_share_percent":"46.61","savings_vs_reference_brl":"733.37"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"0.18","IPI":"0.20"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4419.271323290994319660220408392011496784","supplier_own_ICMS":"1104.817830822748579915055102098002874196","supplier_IPI":"883.8542646581988639320440816784022993568","supplier_PC_base":"3314.453492468245739745165306294008622588","supplier_PIS_debit":"54.68848262572605470579522755385114227270","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"6734.969496695475343162175902389425521099","ICMS_ST":"578.924543351120255875488873499353506079","retailer_acquisition_cash":"5882.050131300313439467753363569767302220","retailer_PC_revenue_base":"5986.706427719420240012021955490822644830","retailer_PC_credit_base":"3314.453492468245739745165306294008622588","import_ICMS_base_before_grossup":"3146.598900","import_ICMS_gross_base":"4195.4652","import_payments":{"II":"394.1460","IPI":"516.769200","PIS":"45.98370","COFINS":"0.00","ICMS":"1048.866300"},"eligible_import_credits":{"IPI":"516.769200","PIS":"45.98370","COFINS":"0.00","ICMS":"1048.866300"},"supplier_net_remittance_or_credit":{"IPI":"367.0850646581988639320440816784022993568","PIS":"8.70478262572605470579522755385114227270","COFINS":"0.000000000000000000000000000000000000","ICMS":"634.876074173868835790543975597356380275"},"retailer_debits":{"PIS":"98.78065605737043396019836226559857363970","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"54.68848262572605470579522755385114227270","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"44.09217343164437925440313471174743136700","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"5306.426835298027812092780117532094909828","reference_price_brl":"7299","savings_vs_reference_brl":"1992.573164701972187907219882467905090172","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"1801.319159116925449888055708083276012191","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1336.762586776859504132231404958677685950","PIS":"82.86684803903879032401190271952294468074","COFINS":"381.6897243010271554318124004050753815598"},"modeled_tax_share_percent":"33.94599068312145976402461484598720583862","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5306.43","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"1801.32","modeled_tax_share_percent":"33.95","savings_vs_reference_brl":"1992.57"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4210.275863864124422463720960499772239214","supplier_own_ICMS":"1052.568965966031105615930240124943059804","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3157.706897898093316847790720374829179410","supplier_PIS_debit":"52.10216381531853972798854688618468146026","supplier_COFINS_debit":"239.9857242402550920804320947484870176352","IVA_applied":"0.27","presumed_ST_base":"5347.050347107438016528925619834710743802","ICMS_ST":"284.193620810828398516301164833734626146","retailer_acquisition_cash":"4494.469484674952820980022125333506865360","retailer_PC_revenue_base":"5022.233214487199413576478952698360283682","retailer_PC_credit_base":"3157.706897898093316847790720374829179410","import_ICMS_base_before_grossup":"2446.989750","import_ICMS_gross_base":"3262.6530","import_payments":{"II":"0.00","IPI":"0.00","PIS":"45.98370","COFINS":"211.306050","ICMS":"815.663250"},"eligible_import_credits":{"IPI":"0.00","PIS":"45.98370","COFINS":"211.306050","ICMS":"815.663250"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"6.11846381531853972798854688618468146026","COFINS":"28.6796742402550920804320947484870176352","ICMS":"521.099336776859504132231404958677685950"},"retailer_debits":{"PIS":"82.86684803903879032401190271952294468075","COFINS":"381.6897243010271554318124004050753815598","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"52.10216381531853972798854688618468146026","COFINS":"239.9857242402550920804320947484870176352","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"30.76468422372025059602335583333826322049","COFINS":"141.7040000607720633513803056565883639246","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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"4558.290970535229780247143309668082350985","reference_price_brl":"7299","savings_vs_reference_brl":"2740.709029464770219752856690331917649015","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"1053.183294354127418042418900219263453348","modeled_net_tax_components_brl":{"II":"0.00","IPI":"631.5413795796186633695581440749658358820","ICMS":"0.000000000000000000000000000000000000","PIS":"75.21180101383129137407786460952335879124","COFINS":"346.4301137606774632987828915347742586749"},"modeled_tax_share_percent":"23.10478425273636562213406657596579655462","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4558.29","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"1053.18","modeled_tax_share_percent":"23.10","savings_vs_reference_brl":"2740.71"},"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":"0.20"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3157.706897898093316847790720374829179410","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"631.5413795796186633695581440749658358820","supplier_PC_base":"3157.706897898093316847790720374829179410","supplier_PIS_debit":"52.10216381531853972798854688618468146026","supplier_COFINS_debit":"239.9857242402550920804320947484870176352","IVA_applied":"0.27","presumed_ST_base":"4812.345312396694214876033057851239669421","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3789.248277477711980217348864449795015292","retailer_PC_revenue_base":"4558.290970535229780247143309668082350985","retailer_PC_credit_base":"3157.706897898093316847790720374829179410","import_ICMS_base_before_grossup":"2884.929750","import_ICMS_gross_base":"2884.929750","import_payments":{"II":"0.00","IPI":"437.9400","PIS":"45.98370","COFINS":"211.306050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"437.9400","PIS":"45.98370","COFINS":"211.306050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"193.6013795796186633695581440749658358820","PIS":"6.11846381531853972798854688618468146026","COFINS":"28.6796742402550920804320947484870176352","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"75.21180101383129137407786460952335879125","COFINS":"346.4301137606774632987828915347742586749","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"52.10216381531853972798854688618468146026","COFINS":"239.9857242402550920804320947484870176352","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"23.10963719851275164608931772333867733099","COFINS":"106.4443895204223712183507967862872410397","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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"6348.947360822223078077459916093723231468","reference_price_brl":"7299","savings_vs_reference_brl":"950.052639177776921922540083906276768532","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"2843.839684641120715872735506644904333830","modeled_net_tax_components_brl":{"II":"0.00","IPI":"827.0184732590244401268023315267409755598","ICMS":"1575.470191558441558441558441558441558442","PIS":"0.000000000000000000000000000000000000","COFINS":"441.3510198236547173043747335597217998282"},"modeled_tax_share_percent":"44.79230214113522072840335395338294189702","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6348.95","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"2843.84","modeled_tax_share_percent":"44.79","savings_vs_reference_brl":"950.05"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"0.20"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4135.092366295122200634011657633704877799","supplier_own_ICMS":"1033.773091573780550158502914408426219450","supplier_IPI":"827.0184732590244401268023315267409755598","supplier_PC_base":"3101.319274721341650475508743225278658349","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"235.7002648788219654361386644851211780345","IVA_applied":"0.27","presumed_ST_base":"6301.880766233766233766233766233766233766","ICMS_ST":"541.697099984661008283055527150015338992","retailer_acquisition_cash":"5503.807939538807649043869516310461192351","retailer_PC_revenue_base":"5807.250260837562069794404388943707892476","retailer_PC_credit_base":"3101.319274721341650475508743225278658349","import_ICMS_base_before_grossup":"2838.946050","import_ICMS_gross_base":"3785.2614","import_payments":{"II":"0.00","IPI":"437.9400","PIS":"0.00","COFINS":"211.306050","ICMS":"946.315350"},"eligible_import_credits":{"IPI":"437.9400","PIS":"0.00","COFINS":"211.306050","ICMS":"946.315350"},"supplier_net_remittance_or_credit":{"IPI":"389.0784732590244401268023315267409755598","PIS":"0.000000000000000000000000000000000000","COFINS":"24.3942148788219654361386644851211780345","ICMS":"629.154841558441558441558441558441558442"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"441.3510198236547173043747335597217998282","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"235.7002648788219654361386644851211780345","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"205.6507549448327518682360690746006217937","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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"5850.384120736521299120519943021928845146","reference_price_brl":"7299","savings_vs_reference_brl":"1448.615879263478700879480056978071154854","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"2345.276444555418936915795533573109947509","modeled_net_tax_components_brl":{"II":"0.00","IPI":"776.9853271899731394785616210785039770384","ICMS":"1480.157048296898830706659888154550076258","PIS":"88.13406906854696673057402434005589421305","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"40.08756341729174347015347917629703029324","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5850.38","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"2345.28","modeled_tax_share_percent":"40.09","savings_vs_reference_brl":"1448.62"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"0.20"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3884.926635949865697392808105392519885192","supplier_own_ICMS":"971.2316589874664243482020263481299712980","supplier_IPI":"776.9853271899731394785616210785039770384","supplier_PC_base":"2913.694976962399273044606079044389913894","supplier_PIS_debit":"48.07596711987958800523600030423243357925","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"5920.628193187595322826639552618200305032","ICMS_ST":"508.9253893094324063584578618064201049600","retailer_acquisition_cash":"5170.837352449271243229827588277443967190","retailer_PC_revenue_base":"5341.458731427088892762062081215508740186","retailer_PC_credit_base":"2913.694976962399273044606079044389913894","import_ICMS_base_before_grossup":"2673.62370","import_ICMS_gross_base":"3564.8316","import_payments":{"II":"0.00","IPI":"437.9400","PIS":"45.98370","COFINS":"0.00","ICMS":"891.20790"},"eligible_import_credits":{"IPI":"437.9400","PIS":"45.98370","COFINS":"0.00","ICMS":"891.20790"},"supplier_net_remittance_or_credit":{"IPI":"339.0453271899731394785616210785039770384","PIS":"2.09226711987958800523600030423243357925","COFINS":"0.000000000000000000000000000000000000","ICMS":"588.9491482968988307066598881545500762580"},"retailer_debits":{"PIS":"88.13406906854696673057402434005589421307","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"48.07596711987958800523600030423243357925","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"40.05810194866737872533802403582346063382","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"4296.698265764300123641569597188781154421","reference_price_brl":"7299","savings_vs_reference_brl":"3002.301734235699876358430402811218845579","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"791.5905895831977614368451877399622567839","modeled_net_tax_components_brl":{"II":"394.1460","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"70.89552138511095204008589835361488904792","COFINS":"326.5490681980868093967592893863473677360"},"modeled_tax_share_percent":"18.42322966661446482363453796762871592678","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4296.70","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"791.59","modeled_tax_share_percent":"18.42","savings_vs_reference_brl":"3002.30"},"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":"0.18","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3592.027559055118110236220472440944881890","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3592.027559055118110236220472440944881890","supplier_PIS_debit":"59.26845472440944881889763779527559055118","supplier_COFINS_debit":"272.9940944881889763779527559055118110236","IVA_applied":"0.27","presumed_ST_base":"4561.875000000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3592.027559055118110236220472440944881890","retailer_PC_revenue_base":"4296.698265764300123641569597188781154421","retailer_PC_credit_base":"3592.027559055118110236220472440944881890","import_ICMS_base_before_grossup":"2841.135750","import_ICMS_gross_base":"2841.135750","import_payments":{"II":"394.1460","IPI":"0.0000","PIS":"45.98370","COFINS":"211.306050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"45.98370","COFINS":"211.306050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"13.28475472440944881889763779527559055118","COFINS":"61.6880444881889763779527559055118110236","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"70.89552138511095204008589835361488904795","COFINS":"326.5490681980868093967592893863473677360","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"59.26845472440944881889763779527559055118","COFINS":"272.9940944881889763779527559055118110236","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"11.62706666070150322118826055833929849677","COFINS":"53.5549737098978330188065334808355567124","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000009"},"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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"5810.166591265174645377120067783734825354","reference_price_brl":"7299","savings_vs_reference_brl":"1488.833408734825354622879932216265174646","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"2305.058915084072283172395658334915927717","modeled_net_tax_components_brl":{"II":"394.1460","IPI":"0.000000000000000000000000000000000000","ICMS":"1493.470982142857142857142857142857142857","PIS":"0.000000000000000000000000000000000000","COFINS":"417.4419329412151403152528011920587848597"},"modeled_tax_share_percent":"39.67285410627342084389991112365727663706","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5810.17","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"2305.06","modeled_tax_share_percent":"39.67","savings_vs_reference_brl":"1488.83"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"0.18","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4703.845613048368953880764904386951631046","supplier_own_ICMS":"1175.961403262092238470191226096737907762","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3527.884209786276715410573678290213723284","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"268.1191999437570303712035995500562429696","IVA_applied":"0.27","presumed_ST_base":"5973.883928571428571428571428571428571428","ICMS_ST":"317.509578880764904386951631046119235095","retailer_acquisition_cash":"5021.355191929133858267716535433070866141","retailer_PC_revenue_base":"5492.657012384409740990168436737615590259","retailer_PC_credit_base":"3527.884209786276715410573678290213723284","import_ICMS_base_before_grossup":"2795.152050","import_ICMS_gross_base":"3726.8694","import_payments":{"II":"394.1460","IPI":"0.0000","PIS":"0.00","COFINS":"211.306050","ICMS":"931.717350"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"211.306050","ICMS":"931.717350"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"56.8131499437570303712035995500562429696","ICMS":"561.753632142857142857142857142857142857"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"417.4419329412151403152528011920587848597","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"268.1191999437570303712035995500562429696","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"149.3227329974581099440492016420025418901","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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"5386.324715698706368859504645280565272051","reference_price_brl":"7299","savings_vs_reference_brl":"1912.675284301293631140495354719434727949","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"1881.217039517604006654780235831746374413","modeled_net_tax_components_brl":{"II":"394.1460","IPI":"0.000000000000000000000000000000000000","ICMS":"1403.118645144890696492119979664463650229","PIS":"83.95239437271331016266025616728272418430","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"34.92580077904893285358461445914415362624","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5386.32","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"1881.22","modeled_tax_share_percent":"34.93","savings_vs_reference_brl":"1912.68"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"0.18","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4419.271323290994319660220408392011496784","supplier_own_ICMS":"1104.817830822748579915055102098002874196","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3314.453492468245739745165306294008622588","supplier_PIS_debit":"54.68848262572605470579522755385114227270","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"5612.474580579562785968479918657854600916","ICMS_ST":"298.300814322142116577064877566460776033","retailer_acquisition_cash":"4717.572137613136436237285285958472272817","retailer_PC_revenue_base":"5088.023901376564252282439767714104496018","retailer_PC_credit_base":"3314.453492468245739745165306294008622588","import_ICMS_base_before_grossup":"2629.82970","import_ICMS_gross_base":"3506.4396","import_payments":{"II":"394.1460","IPI":"0.0000","PIS":"45.98370","COFINS":"0.00","ICMS":"876.60990"},"eligible_import_credits":{"IPI":"0.0000","PIS":"45.98370","COFINS":"0.00","ICMS":"876.60990"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"8.70478262572605470579522755385114227270","COFINS":"0.000000000000000000000000000000000000","ICMS":"526.508745144890696492119979664463650229"},"retailer_debits":{"PIS":"83.95239437271331016266025616728272418430","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"54.68848262572605470579522755385114227270","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"29.26391174698725545686502861343158191160","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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"4983.582811838049464596146260938161950535","reference_price_brl":"7299","savings_vs_reference_brl":"2315.417188161950535403853739061838049465","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"1478.475135656947102391421851489343052898","modeled_net_tax_components_brl":{"II":"394.1460","IPI":"705.5768419572553430821147356580427446570","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"378.7522936996917593093071158313003082407"},"modeled_tax_share_percent":"29.66691216899142049386485634146857877066","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4983.58","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"1478.48","modeled_tax_share_percent":"29.67","savings_vs_reference_brl":"2315.42"},"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":"0.18","IPI":"0.20"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3527.884209786276715410573678290213723285","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"705.5768419572553430821147356580427446570","supplier_PC_base":"3527.884209786276715410573678290213723285","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"268.1191999437570303712035995500562429697","IVA_applied":"0.27","presumed_ST_base":"5376.495535714285714285714285714285714286","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4233.461051743532058492688413948256467942","retailer_PC_revenue_base":"4983.582811838049464596146260938161950535","retailer_PC_credit_base":"3527.884209786276715410573678290213723285","import_ICMS_base_before_grossup":"3311.921250","import_ICMS_gross_base":"3311.921250","import_payments":{"II":"394.1460","IPI":"516.769200","PIS":"0.00","COFINS":"211.306050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"516.769200","PIS":"0.00","COFINS":"211.306050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"188.8076419572553430821147356580427446570","PIS":"0.000000000000000000000000000000000000","COFINS":"56.8131499437570303712035995500562429697","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"378.7522936996917593093071158313003082407","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"268.1191999437570303712035995500562429697","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"110.6330937559347289381035162812440652710","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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"4638.682638205136258417648673825745421612","reference_price_brl":"7299","savings_vs_reference_brl":"2660.317361794863741582351326174254578388","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"1133.574962024033896212924264376926523975","modeled_net_tax_components_brl":{"II":"394.1460","IPI":"662.8906984936491479490330612588017245176","ICMS":"0.000000000000000000000000000000000000","PIS":"76.53826353038474826389120311812479945660","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"24.43743300495876390872059238274746743357","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4638.68","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"1133.57","modeled_tax_share_percent":"24.44","savings_vs_reference_brl":"2660.32"},"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":"0.18","IPI":"0.20"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3314.453492468245739745165306294008622588","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"662.8906984936491479490330612588017245176","supplier_PC_base":"3314.453492468245739745165306294008622588","supplier_PIS_debit":"54.68848262572605470579522755385114227270","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"5051.227122521606507371631926792069140825","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3977.344190961894887694198367552810347106","retailer_PC_revenue_base":"4638.682638205136258417648673825745421612","retailer_PC_credit_base":"3314.453492468245739745165306294008622588","import_ICMS_base_before_grossup":"3146.598900","import_ICMS_gross_base":"3146.598900","import_payments":{"II":"394.1460","IPI":"516.769200","PIS":"45.98370","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"516.769200","PIS":"45.98370","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"146.1214984936491479490330612588017245176","PIS":"8.70478262572605470579522755385114227270","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"76.53826353038474826389120311812479945660","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"54.68848262572605470579522755385114227270","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"21.84978090465869355809597556427365718390","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"6424.484970472440944881889763779527559054","reference_price_brl":"7299","savings_vs_reference_brl":"874.515029527559055118110236220472440946","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"2919.377294291338582677165354330708661417","modeled_net_tax_components_brl":{"II":"394.1460","IPI":"869.2706692913385826771653543307086614174","ICMS":"1655.960625000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"45.44142149462690238965860422467487447863","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6424.48","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"2919.38","modeled_tax_share_percent":"45.44","savings_vs_reference_brl":"874.52"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"0.18","IPI":"0.20"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4346.353346456692913385826771653543307087","supplier_own_ICMS":"1086.588336614173228346456692913385826772","supplier_IPI":"869.2706692913385826771653543307086614174","supplier_PC_base":"3259.765009842519685039370078740157480315","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"6623.842500000000000000000000000000000000","ICMS_ST":"569.372288385826771653543307086614173228","retailer_acquisition_cash":"5784.996304133858267716535433070866141732","retailer_PC_revenue_base":"5855.112682086614173228346456692913385826","retailer_PC_credit_base":"3259.765009842519685039370078740157480315","import_ICMS_base_before_grossup":"3100.615200","import_ICMS_gross_base":"4134.1536","import_payments":{"II":"394.1460","IPI":"516.769200","PIS":"0.00","COFINS":"0.00","ICMS":"1033.538400"},"eligible_import_credits":{"IPI":"516.769200","PIS":"0.00","COFINS":"0.00","ICMS":"1033.538400"},"supplier_net_remittance_or_credit":{"IPI":"352.5014692913385826771653543307086614174","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"622.422225000000000000000000000000000000"},"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":"-0.000000000000000000000000000000000001"},"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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"3862.377604607275330253139845122665451942","reference_price_brl":"7299","savings_vs_reference_brl":"3436.622395392724669746860154877334548058","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"357.2699284261729680484154356738465543046","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"63.72923047602004294917680744452397995704","COFINS":"293.5406979501529250992386282293225743476"},"modeled_tax_share_percent":"9.249999999999999999999999999999999999999","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3862.38","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"357.27","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"3436.62"},"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","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3157.706897898093316847790720374829179410","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3157.706897898093316847790720374829179410","supplier_PIS_debit":"52.10216381531853972798854688618468146026","supplier_COFINS_debit":"239.9857242402550920804320947484870176352","IVA_applied":"0.27","presumed_ST_base":"4010.287760330578512396694214876033057851","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3157.706897898093316847790720374829179410","retailer_PC_revenue_base":"3862.377604607275330253139845122665451942","retailer_PC_credit_base":"3157.706897898093316847790720374829179410","import_ICMS_base_before_grossup":"2446.989750","import_ICMS_gross_base":"2446.989750","import_payments":{"II":"0.00","IPI":"0.00","PIS":"45.98370","COFINS":"211.306050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"45.98370","COFINS":"211.306050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"6.11846381531853972798854688618468146026","COFINS":"28.6796742402550920804320947484870176352","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"63.72923047602004294917680744452397995704","COFINS":"293.5406979501529250992386282293225743476","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"52.10216381531853972798854688618468146026","COFINS":"239.9857242402550920804320947484870176352","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"11.62706666070150322118826055833929849678","COFINS":"53.5549737098978330188065334808355567124","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000006"},"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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"5191.327357836265891793041808380800097742","reference_price_brl":"7299","savings_vs_reference_brl":"2107.672642163734108206958191619199902258","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"1686.219681655163529588317398931981200106","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1312.891826298701298701298701298701298701","PIS":"0.000000000000000000000000000000000000","COFINS":"373.3278553564622308870186976332799014053"},"modeled_tax_share_percent":"32.48147468700521856975820976716951885519","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5191.33","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"1686.22","modeled_tax_share_percent":"32.48","savings_vs_reference_brl":"2107.67"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4135.092366295122200634011657633704877799","supplier_own_ICMS":"1033.773091573780550158502914408426219450","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3101.319274721341650475508743225278658349","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"235.7002648788219654361386644851211780345","IVA_applied":"0.27","presumed_ST_base":"5251.567305194805194805194805194805194805","ICMS_ST":"279.118734724920748542795786890275079251","retailer_acquisition_cash":"4414.211101020042949176807444523979957050","retailer_PC_revenue_base":"4912.208623111345143250246021490525018491","retailer_PC_credit_base":"3101.319274721341650475508743225278658349","import_ICMS_base_before_grossup":"2401.006050","import_ICMS_gross_base":"3201.3414","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"211.306050","ICMS":"800.335350"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"211.306050","ICMS":"800.335350"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"24.3942148788219654361386644851211780345","ICMS":"512.556476298701298701298701298701298701"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"373.3278553564622308870186976332799014053","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"235.7002648788219654361386644851211780345","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"137.6275904776402654508800331481587233708","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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"4813.670611138175453184005839230872437380","reference_price_brl":"7299","savings_vs_reference_brl":"2485.329388861824546815994160769127562620","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"1308.562934957073090979281429782053539743","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1233.464206914082358922216573462125063548","PIS":"75.09872804299073205706485631992847619465","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"27.18430571317525185283551041427693264711","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4813.67","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"1308.56","modeled_tax_share_percent":"27.18","savings_vs_reference_brl":"2485.33"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3884.926635949865697392808105392519885192","supplier_own_ICMS":"971.2316589874664243482020263481299712980","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2913.694976962399273044606079044389913894","supplier_PIS_debit":"48.07596711987958800523600030423243357925","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"4933.856827656329435688866293848500254194","ICMS_ST":"262.2325479266159345740145471139950922500","retailer_acquisition_cash":"4147.159183876481631966822652506514977442","retailer_PC_revenue_base":"4551.438063211559518609991292116877345130","retailer_PC_credit_base":"2913.694976962399273044606079044389913894","import_ICMS_base_before_grossup":"2235.68370","import_ICMS_gross_base":"2980.9116","import_payments":{"II":"0.00","IPI":"0.00","PIS":"45.98370","COFINS":"0.00","ICMS":"745.22790"},"eligible_import_credits":{"IPI":"0.00","PIS":"45.98370","COFINS":"0.00","ICMS":"745.22790"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"2.09226711987958800523600030423243357925","COFINS":"0.000000000000000000000000000000000000","ICMS":"488.2363069140823589222165734621250635480"},"retailer_debits":{"PIS":"75.09872804299073205706485631992847619464","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"48.07596711987958800523600030423243357925","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"27.02276092311114405182885601569604261539","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"4464.687804248236679978166837763933581501","reference_price_brl":"7299","savings_vs_reference_brl":"2834.312195751763320021833162236066418499","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"959.5801280671343177734424283151146838641","modeled_net_tax_components_brl":{"II":"0.00","IPI":"620.2638549442683300951017486450557316700","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"339.3162731228659876783406796700589521941"},"modeled_tax_share_percent":"21.49265906462878080494744074703192658249","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4464.69","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"959.58","modeled_tax_share_percent":"21.49","savings_vs_reference_brl":"2834.31"},"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":"0.20"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3101.319274721341650475508743225278658350","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"620.2638549442683300951017486450557316700","supplier_PC_base":"3101.319274721341650475508743225278658350","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"235.7002648788219654361386644851211780346","IVA_applied":"0.27","presumed_ST_base":"4726.410574675324675324675324675324675325","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3721.583129665609980570610491870334390020","retailer_PC_revenue_base":"4464.687804248236679978166837763933581501","retailer_PC_credit_base":"3101.319274721341650475508743225278658350","import_ICMS_base_before_grossup":"2838.946050","import_ICMS_gross_base":"2838.946050","import_payments":{"II":"0.00","IPI":"437.9400","PIS":"0.00","COFINS":"211.306050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"437.9400","PIS":"0.00","COFINS":"211.306050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"182.3238549442683300951017486450557316700","PIS":"0.000000000000000000000000000000000000","COFINS":"24.3942148788219654361386644851211780346","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"339.3162731228659876783406796700589521941","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"235.7002648788219654361386644851211780346","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"103.6160082440440222422020151849377741595","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000011"},"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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"4156.427729103794831533955897567561647602","reference_price_brl":"7299","savings_vs_reference_brl":"3142.572270896205168466044102432438352398","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"651.3200529226924693292314881187427499642","modeled_net_tax_components_brl":{"II":"0.00","IPI":"582.7389953924798546089212158088779827788","ICMS":"0.000000000000000000000000000000000000","PIS":"68.58105753021261472031027230986476718545","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"15.67018832932118627369880451094468302567","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4156.43","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"651.32","modeled_tax_share_percent":"15.67","savings_vs_reference_brl":"3142.57"},"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":"0.20"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2913.694976962399273044606079044389913894","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"582.7389953924798546089212158088779827788","supplier_PC_base":"2913.694976962399273044606079044389913894","supplier_PIS_debit":"48.07596711987958800523600030423243357925","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"4440.471144890696492119979664463650228775","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3496.433972354879127653527294853267896673","retailer_PC_revenue_base":"4156.427729103794831533955897567561647602","retailer_PC_credit_base":"2913.694976962399273044606079044389913894","import_ICMS_base_before_grossup":"2673.62370","import_ICMS_gross_base":"2673.62370","import_payments":{"II":"0.00","IPI":"437.9400","PIS":"45.98370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"437.9400","PIS":"45.98370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"144.7989953924798546089212158088779827788","PIS":"2.09226711987958800523600030423243357925","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"68.58105753021261472031027230986476718543","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"48.07596711987958800523600030423243357925","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"20.50509041033302671507427200563233360618","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"5725.007202472440944881889763779527559054","reference_price_brl":"7299","savings_vs_reference_brl":"1573.992797527559055118110236220472440946","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"2219.899526291338582677165354330708661417","modeled_net_tax_components_brl":{"II":"0.00","IPI":"764.1650692913385826771653543307086614174","ICMS":"1455.734457000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"38.77548879471518430821428421563006290158","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5725.01","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"2219.90","modeled_tax_share_percent":"38.78","savings_vs_reference_brl":"1573.99"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"0.20"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3820.825346456692913385826771653543307087","supplier_own_ICMS":"955.2063366141732283464566929133858267718","supplier_IPI":"764.1650692913385826771653543307086614174","supplier_PC_base":"2865.619009842519685039370078740157480315","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"5822.937828000000000000000000000000000000","ICMS_ST":"500.5281203858267716535433070866141732282","retailer_acquisition_cash":"5085.518536133858267716535433070866141732","retailer_PC_revenue_base":"5224.479082086614173228346456692913385826","retailer_PC_credit_base":"2865.619009842519685039370078740157480315","import_ICMS_base_before_grossup":"2627.6400","import_ICMS_gross_base":"3503.52","import_payments":{"II":"0.00","IPI":"437.9400","PIS":"0.00","COFINS":"0.00","ICMS":"875.8800"},"eligible_import_credits":{"IPI":"437.9400","PIS":"0.00","COFINS":"0.00","ICMS":"875.8800"},"supplier_net_remittance_or_credit":{"IPI":"326.2250692913385826771653543307086614174","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"579.8544570000000000000000000000000000000"},"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":"-0.000000000000000000000000000000000001"},"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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"4219.971511018509050005112997238981490950","reference_price_brl":"7299","savings_vs_reference_brl":"3079.028488981490949994887002761018509050","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"714.8638348374066878003885877901625933122","modeled_net_tax_components_brl":{"II":"394.1460","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"320.7178348374066878003885877901625933122"},"modeled_tax_share_percent":"16.94001566055290963860971138522196530727","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4219.97","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"714.86","modeled_tax_share_percent":"16.94","savings_vs_reference_brl":"3079.03"},"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":"0.18","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3527.884209786276715410573678290213723285","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3527.884209786276715410573678290213723285","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"268.1191999437570303712035995500562429697","IVA_applied":"0.27","presumed_ST_base":"4480.412946428571428571428571428571428572","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3527.884209786276715410573678290213723285","retailer_PC_revenue_base":"4219.971511018509050005112997238981490950","retailer_PC_credit_base":"3527.884209786276715410573678290213723285","import_ICMS_base_before_grossup":"2795.152050","import_ICMS_gross_base":"2795.152050","import_payments":{"II":"394.1460","IPI":"0.0000","PIS":"0.00","COFINS":"211.306050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"211.306050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"56.8131499437570303712035995500562429697","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"320.7178348374066878003885877901625933122","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"268.1191999437570303712035995500562429697","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"52.5986348936496574291849882401063503425","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"3964.670743447994267620462032993206810002","reference_price_brl":"7299","savings_vs_reference_brl":"3334.329256552005732379537967006793189998","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"459.5630672668919054157376235443879123650","modeled_net_tax_components_brl":{"II":"394.1460","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"65.41706726689190541573762354438791236500","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.59145606293699851685351855775519792175","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3964.67","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"459.56","modeled_tax_share_percent":"11.59","savings_vs_reference_brl":"3334.33"},"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":"0.18","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3314.453492468245739745165306294008622588","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3314.453492468245739745165306294008622588","supplier_PIS_debit":"54.68848262572605470579522755385114227270","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"4209.355935434672089476359938993390950687","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3314.453492468245739745165306294008622588","retailer_PC_revenue_base":"3964.670743447994267620462032993206810002","retailer_PC_credit_base":"3314.453492468245739745165306294008622588","import_ICMS_base_before_grossup":"2629.82970","import_ICMS_gross_base":"2629.82970","import_payments":{"II":"394.1460","IPI":"0.0000","PIS":"45.98370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"45.98370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"8.70478262572605470579522755385114227270","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"65.41706726689190541573762354438791236503","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"54.68848262572605470579522755385114227270","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"10.72858464116585070994239599053677009233","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000010"},"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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"5279.220863681102362204724409448818897638","reference_price_brl":"7299","savings_vs_reference_brl":"2019.779136318897637795275590551181102362","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"1774.113187500000000000000000000000000000","modeled_net_tax_components_brl":{"II":"394.1460","IPI":"0.000000000000000000000000000000000000","ICMS":"1379.967187500000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"33.60558751586202673325599354972596541483","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5279.22","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"1774.11","modeled_tax_share_percent":"33.61","savings_vs_reference_brl":"2019.78"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"0.18","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4346.353346456692913385826771653543307087","supplier_own_ICMS":"1086.588336614173228346456692913385826772","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3259.765009842519685039370078740157480315","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"5519.868750000000000000000000000000000000","ICMS_ST":"293.378850885826771653543307086614173228","retailer_acquisition_cash":"4639.732197342519685039370078740157480315","retailer_PC_revenue_base":"4985.842012795275590551181102362204724410","retailer_PC_credit_base":"3259.765009842519685039370078740157480315","import_ICMS_base_before_grossup":"2583.8460","import_ICMS_gross_base":"3445.128","import_payments":{"II":"394.1460","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"861.2820"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"861.2820"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"518.685187500000000000000000000000000000"},"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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"4551.206678149606299212598425196850393700","reference_price_brl":"7299","savings_vs_reference_brl":"2747.793321850393700787401574803149606300","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"1046.099001968503937007874015748031496063","modeled_net_tax_components_brl":{"II":"394.1460","IPI":"651.9530019685039370078740157480314960630","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"22.98509111860019099784535488504613150439","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4551.21","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"1046.10","modeled_tax_share_percent":"22.99","savings_vs_reference_brl":"2747.79"},"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":"0.18","IPI":"0.20"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3259.765009842519685039370078740157480315","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"651.9530019685039370078740157480314960630","supplier_PC_base":"3259.765009842519685039370078740157480315","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"4967.881875000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3911.718011811023622047244094488188976378","retailer_PC_revenue_base":"4551.206678149606299212598425196850393700","retailer_PC_credit_base":"3259.765009842519685039370078740157480315","import_ICMS_base_before_grossup":"3100.615200","import_ICMS_gross_base":"3100.615200","import_payments":{"II":"394.1460","IPI":"516.769200","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"516.769200","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"135.1838019685039370078740157480314960630","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":"-0.000000000000000000000000000000000001"},"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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"3793.406575953573985070048062174046426014","reference_price_brl":"7299","savings_vs_reference_brl":"3505.593424046426014929951937825953573986","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"288.2988997724716228653236527252275283771","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"288.2988997724716228653236527252275283771"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000001","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3793.41","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"288.30","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"3505.59"},"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","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3101.319274721341650475508743225278658350","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3101.319274721341650475508743225278658350","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"235.7002648788219654361386644851211780346","IVA_applied":"0.27","presumed_ST_base":"3938.675478896103896103896103896103896104","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3101.319274721341650475508743225278658350","retailer_PC_revenue_base":"3793.406575953573985070048062174046426014","retailer_PC_credit_base":"3101.319274721341650475508743225278658350","import_ICMS_base_before_grossup":"2401.006050","import_ICMS_gross_base":"2401.006050","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"211.306050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"211.306050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"24.3942148788219654361386644851211780346","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"288.2988997724716228653236527252275283771","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"235.7002648788219654361386644851211780346","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"52.5986348936496574291849882401063503425","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000011"},"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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"3563.912227942147800919902805743588101309","reference_price_brl":"7299","savings_vs_reference_brl":"3735.087772057852199080097194256411898691","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"58.80455176104543871517839629476920367155","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"58.80455176104543871517839629476920367155","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":"3563.91","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"58.80","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"3735.09"},"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":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2913.694976962399273044606079044389913894","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2913.694976962399273044606079044389913894","supplier_PIS_debit":"48.07596711987958800523600030423243357925","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3700.392620742247076766649720386375190645","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2913.694976962399273044606079044389913894","retailer_PC_revenue_base":"3563.912227942147800919902805743588101309","retailer_PC_credit_base":"2913.694976962399273044606079044389913894","import_ICMS_base_before_grossup":"2235.68370","import_ICMS_gross_base":"2235.68370","import_payments":{"II":"0.00","IPI":"0.00","PIS":"45.98370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"45.98370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"2.09226711987958800523600030423243357925","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"58.80455176104543871517839629476920367160","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"48.07596711987958800523600030423243357925","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"10.72858464116585070994239599053677009235","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000055"},"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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"4718.219723681102362204724409448818897638","reference_price_brl":"7299","savings_vs_reference_brl":"2580.780276318897637795275590551181102362","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"1213.112047500000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1213.112047500000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.71122411725123139598327395978645195371","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4718.22","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"1213.11","modeled_tax_share_percent":"25.71","savings_vs_reference_brl":"2580.78"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3820.825346456692913385826771653543307087","supplier_own_ICMS":"955.2063366141732283464566929133858267718","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2865.619009842519685039370078740157480315","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"4852.448190000000000000000000000000000000","ICMS_ST":"257.9057108858267716535433070866141732282","retailer_acquisition_cash":"4078.731057342519685039370078740157480315","retailer_PC_revenue_base":"4460.314012795275590551181102362204724410","retailer_PC_credit_base":"2865.619009842519685039370078740157480315","import_ICMS_base_before_grossup":"2189.70","import_ICMS_gross_base":"2919.6","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"729.90"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"729.90"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"483.2120475000000000000000000000000000000"},"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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"4078.231478149606299212598425196850393700","reference_price_brl":"7299","savings_vs_reference_brl":"3220.768521850393700787401574803149606300","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"573.1238019685039370078740157480314960630","modeled_net_tax_components_brl":{"II":"0.00","IPI":"573.1238019685039370078740157480314960630","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"14.05324354537482679447616625052714724645","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4078.23","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"573.12","modeled_tax_share_percent":"14.05","savings_vs_reference_brl":"3220.77"},"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":"0.20"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2865.619009842519685039370078740157480315","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"573.1238019685039370078740157480314960630","supplier_PC_base":"2865.619009842519685039370078740157480315","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"4367.203371000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3438.742811811023622047244094488188976378","retailer_PC_revenue_base":"4078.231478149606299212598425196850393700","retailer_PC_credit_base":"2865.619009842519685039370078740157480315","import_ICMS_base_before_grossup":"2627.6400","import_ICMS_gross_base":"2627.6400","import_payments":{"II":"0.00","IPI":"437.9400","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"437.9400","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"135.1838019685039370078740157480314960630","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":"-0.0000000000000000000000000000000000010"},"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":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"3899.253676181102362204724409448818897638","reference_price_brl":"7299","savings_vs_reference_brl":"3399.746323818897637795275590551181102362","fixed_residual_brl":"3505.107676181102362204724409448818897638","modeled_net_tax_total_brl":"394.146000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"394.1460","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.10824205687544333182869197534844730224","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3899.25","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"394.15","modeled_tax_share_percent":"10.11","savings_vs_reference_brl":"3399.75"},"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":"0.18","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3259.765009842519685039370078740157480315","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3259.765009842519685039370078740157480315","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"4139.901562500000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3259.765009842519685039370078740157480315","retailer_PC_revenue_base":"3899.253676181102362204724409448818897638","retailer_PC_credit_base":"3259.765009842519685039370078740157480315","import_ICMS_base_before_grossup":"2583.8460","import_ICMS_gross_base":"2583.8460","import_payments":{"II":"394.1460","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007-CUSTOMS-0_30","product_id":"BR-T007","tax_profile_id":"T07","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":"3505.107676181102362204724409448818897638","reference_price_brl":"7299","savings_vs_reference_brl":"3793.892323818897637795275590551181102362","fixed_residual_brl":"3505.107676181102362204724409448818897638","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":"3505.11","fixed_residual_brl":"3505.11","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"3793.89"},"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":"2865.619009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2189.70","baseline_upstream_price_ex_IPI_ST_brl":"4789.370078740157480314960629921259842520","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"7299","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2865.619009842519685039370078740157480315","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2865.619009842519685039370078740157480315","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3639.336142500000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2865.619009842519685039370078740157480315","retailer_PC_revenue_base":"3505.107676181102362204724409448818897638","retailer_PC_credit_base":"2865.619009842519685039370078740157480315","import_ICMS_base_before_grossup":"2189.70","import_ICMS_gross_base":"2189.70","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P021","S002","EP011","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E006","E007"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}