{"scenario":{"scenario_id":"EDU-BR-T007","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":"0.35","dealer_margin_fraction":"0","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"educational_ready":true,"actual_sale_verified":false,"confidence":"MEDIUM","warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Customs value35% of baseline price is a transparent modeling convention, not an observed category average."],"rates":{"ICMS":"0.25","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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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"}},"baseline":{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"3859.583323818897637795275590551181102362","modeled_net_tax_components_brl":{"II":"459.8370","IPI":"957.8740157480314960629921259842519685040","ICMS":"1824.750000000000000000000000000000000000","PIS":"110.0812765748031496062992125984251968504","COFINS":"507.0410314960629921259842519685039370078"},"modeled_tax_share_percent":"52.87824803149606299212598425196850393701","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7299.00","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"3859.58","modeled_tax_share_percent":"52.88","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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3917.555775","import_ICMS_gross_base":"5223.4077","import_payments":{"II":"459.8370","IPI":"602.897400","PIS":"53.64765","COFINS":"246.523725","ICMS":"1305.851925"},"eligible_import_credits":{"IPI":"602.897400","PIS":"53.64765","COFINS":"246.523725","ICMS":"1305.851925"},"supplier_net_remittance_or_credit":{"IPI":"354.9766157480314960629921259842519685040","PIS":"5.62080472440944881889763779527559055118","COFINS":"26.4703694881889763779527559055118110236","ICMS":"518.898075000000000000000000000000000000"},"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 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","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":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"3859.583323818897637795275590551181102362","modeled_net_tax_components_brl":{"II":"459.8370","IPI":"957.8740157480314960629921259842519685040","ICMS":"1824.750000000000000000000000000000000000","PIS":"110.0812765748031496062992125984251968504","COFINS":"507.0410314960629921259842519685039370078"},"modeled_tax_share_percent":"52.87824803149606299212598425196850393701","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7299.00","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"3859.58","modeled_tax_share_percent":"52.88","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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3917.555775","import_ICMS_gross_base":"5223.4077","import_payments":{"II":"459.8370","IPI":"602.897400","PIS":"53.64765","COFINS":"246.523725","ICMS":"1305.851925"},"eligible_import_credits":{"IPI":"602.897400","PIS":"53.64765","COFINS":"246.523725","ICMS":"1305.851925"},"supplier_net_remittance_or_credit":{"IPI":"354.9766157480314960629921259842519685040","PIS":"5.62080472440944881889763779527559055118","COFINS":"26.4703694881889763779527559055118110236","ICMS":"518.898075000000000000000000000000000000"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"6368.774480650228809507547298681784031147","reference_price_brl":"7299","savings_vs_reference_brl":"930.225519349771190492452701318215968853","fixed_residual_brl":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"2929.357804469126447302822889232965133508","modeled_net_tax_components_brl":{"II":"0.00","IPI":"822.7520322769571158977028697859048610660","ICMS":"1567.342621487603305785123966942148760331","PIS":"96.19288634189556132681010666303826972793","COFINS":"443.0702643626704642931859458418732423832"},"modeled_tax_share_percent":"45.99562778316574375456330500803806756341","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6368.77","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"2929.36","modeled_tax_share_percent":"46.00","savings_vs_reference_brl":"930.23"},"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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"4113.760161384785579488514348929524305330","supplier_own_ICMS":"1028.440040346196394872128587232381076332","supplier_IPI":"822.7520322769571158977028697859048610660","supplier_PC_base":"3085.320121038589184616385761697143228998","supplier_PIS_debit":"50.90778199713672154617036506800286327847","supplier_COFINS_debit":"234.4843291989327780308453178889828854038","IVA_applied":"0.27","presumed_ST_base":"6269.370485950413223140495867768595041323","ICMS_ST":"538.902581141406910912995379709767683999","retailer_acquisition_cash":"5475.414774803149606299212598425196850395","retailer_PC_revenue_base":"5829.871899508821898594551918972016347148","retailer_PC_credit_base":"3085.320121038589184616385761697143228998","import_ICMS_base_before_grossup":"3365.751375","import_ICMS_gross_base":"4487.6685","import_payments":{"II":"0.00","IPI":"510.9300","PIS":"53.64765","COFINS":"246.523725","ICMS":"1121.917125"},"eligible_import_credits":{"IPI":"510.9300","PIS":"53.64765","COFINS":"246.523725","ICMS":"1121.917125"},"supplier_net_remittance_or_credit":{"IPI":"311.8220322769571158977028697859048610660","PIS":"-2.73986800286327845382963493199713672153","COFINS":"-12.0393958010672219691546821110171145962","ICMS":"445.425496487603305785123966942148760331"},"retailer_debits":{"PIS":"96.19288634189556132681010666303826972794","COFINS":"443.0702643626704642931859458418732423832","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"50.90778199713672154617036506800286327847","COFINS":"234.4843291989327780308453178889828854038","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"45.28510434475883978063974159503540644947","COFINS":"208.5859351637376862623406279528903569794","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"2499.949766520791306045422008199388299603","modeled_net_tax_components_brl":{"II":"459.8370","IPI":"0.000000000000000000000000000000000000","ICMS":"1520.625000000000000000000000000000000000","PIS":"92.66538537938439513242662848962061560482","COFINS":"426.8223811414069109129953797097676839981"},"modeled_tax_share_percent":"42.09118582997435364863498988696279002092","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5939.37","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"2499.95","modeled_tax_share_percent":"42.09","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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3314.658375","import_ICMS_gross_base":"4419.5445","import_payments":{"II":"459.8370","IPI":"0.0000","PIS":"53.64765","COFINS":"246.523725","ICMS":"1104.886125"},"eligible_import_credits":{"IPI":"0.0000","PIS":"53.64765","COFINS":"246.523725","ICMS":"1104.886125"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"5.62080472440944881889763779527559055118","COFINS":"26.4703694881889763779527559055118110236","ICMS":"415.738875000000000000000000000000000000"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"1648.913007556777510249235374503806858853","modeled_net_tax_components_brl":{"II":"459.8370","IPI":"718.4055118110236220472440944881889763780","ICMS":"0.000000000000000000000000000000000000","PIS":"83.95743978167501789549033643521832498212","COFINS":"386.7130559640788703065009435803995574932"},"modeled_tax_share_percent":"32.40578166203822547898532122937621059018","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5088.33","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"1648.91","modeled_tax_share_percent":"32.41","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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3917.555775","import_ICMS_gross_base":"3917.555775","import_payments":{"II":"459.8370","IPI":"602.897400","PIS":"53.64765","COFINS":"246.523725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"602.897400","PIS":"53.64765","COFINS":"246.523725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"115.5081118110236220472440944881889763780","PIS":"5.62080472440944881889763779527559055118","COFINS":"26.4703694881889763779527559055118110236","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"3687.592512605364264531868581362394635735","modeled_net_tax_components_brl":{"II":"459.8370","IPI":"940.7691226096737907761529808773903262092","ICMS":"1792.165178571428571428571428571428571428","PIS":"0.000000000000000000000000000000000000","COFINS":"494.8212114242619023271441719135757380976"},"modeled_tax_share_percent":"51.74109384350688210652304009575104727709","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7127.01","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"3687.59","modeled_tax_share_percent":"51.74","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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3863.908125","import_ICMS_gross_base":"5151.8775","import_payments":{"II":"459.8370","IPI":"602.897400","PIS":"0.00","COFINS":"246.523725","ICMS":"1287.969375"},"eligible_import_credits":{"IPI":"602.897400","PIS":"0.00","COFINS":"246.523725","ICMS":"1287.969375"},"supplier_net_remittance_or_credit":{"IPI":"337.8717226096737907761529808773903262092","PIS":"0.000000000000000000000000000000000000","COFINS":"21.5954749437570303712035995500562429696","ICMS":"504.195803571428571428571428571428571428"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"3126.214294889438133682786419541357253272","modeled_net_tax_components_brl":{"II":"459.8370","IPI":"883.8542646581988639320440816784022993568","ICMS":"1683.742374173868835790543975597356380275","PIS":"98.78065605737043396019836226559857363970","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"47.61483410603112304571186097498562991613","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6565.63","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"3126.21","modeled_tax_share_percent":"47.61","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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3671.032050","import_ICMS_gross_base":"4894.7094","import_payments":{"II":"459.8370","IPI":"602.897400","PIS":"53.64765","COFINS":"0.00","ICMS":"1223.677350"},"eligible_import_credits":{"IPI":"602.897400","PIS":"53.64765","COFINS":"0.00","ICMS":"1223.677350"},"supplier_net_remittance_or_credit":{"IPI":"280.9568646581988639320440816784022993568","PIS":"1.04083262572605470579522755385114227270","COFINS":"0.000000000000000000000000000000000000","ICMS":"460.065024173868835790543975597356380275"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"5200.936900730716836066552400846076195261","reference_price_brl":"7299","savings_vs_reference_brl":"2098.063099269283163933447599153923804739","fixed_residual_brl":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"1761.520224549614473861827991397257297622","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1306.118851239669421487603305785123966942","PIS":"81.23375848231452285594278175783999952673","COFINS":"374.1676148276305295182819038542933311535"},"modeled_tax_share_percent":"33.86928659530797027078487807072109817797","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5200.94","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"1761.52","modeled_tax_share_percent":"33.87","savings_vs_reference_brl":"2098.06"},"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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"4113.760161384785579488514348929524305330","supplier_own_ICMS":"1028.440040346196394872128587232381076332","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3085.320121038589184616385761697143228998","supplier_PIS_debit":"50.90778199713672154617036506800286327847","supplier_COFINS_debit":"234.4843291989327780308453178889828854038","IVA_applied":"0.27","presumed_ST_base":"5224.475404958677685950413223140495867769","ICMS_ST":"277.678810893473026615474718552742890610","retailer_acquisition_cash":"4391.438972278258606103989067482267195940","retailer_PC_revenue_base":"4923.258089837243809451077682293333304651","retailer_PC_credit_base":"3085.320121038589184616385761697143228998","import_ICMS_base_before_grossup":"2854.821375","import_ICMS_gross_base":"3806.4285","import_payments":{"II":"0.00","IPI":"0.00","PIS":"53.64765","COFINS":"246.523725","ICMS":"951.607125"},"eligible_import_credits":{"IPI":"0.00","PIS":"53.64765","COFINS":"246.523725","ICMS":"951.607125"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-2.73986800286327845382963493199713672153","COFINS":"-12.0393958010672219691546821110171145962","ICMS":"354.511726239669421487603305785123966942"},"retailer_debits":{"PIS":"81.23375848231452285594278175783999952674","COFINS":"374.1676148276305295182819038542933311535","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"50.90778199713672154617036506800286327847","COFINS":"234.4843291989327780308453178889828854038","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"30.32597648517780130977241668983713624827","COFINS":"139.6832856286977514874365859653104457497","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"4469.951185001454764879340563953991783401","reference_price_brl":"7299","savings_vs_reference_brl":"2829.048814998545235120659436046008216599","fixed_residual_brl":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"1030.534508820352402674616154505172885764","modeled_net_tax_components_brl":{"II":"0.00","IPI":"617.0640242077178369232771523394286457994","ICMS":"0.000000000000000000000000000000000000","PIS":"73.75419455252400362050911930524086442615","COFINS":"339.7162900601105621308298828605033755385"},"modeled_tax_share_percent":"23.05471505546244596800797602940761269784","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4469.95","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"1030.53","modeled_tax_share_percent":"23.05","savings_vs_reference_brl":"2829.05"},"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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3085.320121038589184616385761697143228997","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"617.0640242077178369232771523394286457994","supplier_PC_base":"3085.320121038589184616385761697143228997","supplier_PIS_debit":"50.90778199713672154617036506800286327845","supplier_COFINS_debit":"234.4843291989327780308453178889828854038","IVA_applied":"0.27","presumed_ST_base":"4702.027864462809917355371900826446280991","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3702.384145246307021539662914036571874796","retailer_PC_revenue_base":"4469.951185001454764879340563953991783401","retailer_PC_credit_base":"3085.320121038589184616385761697143228997","import_ICMS_base_before_grossup":"3365.751375","import_ICMS_gross_base":"3365.751375","import_payments":{"II":"0.00","IPI":"510.9300","PIS":"53.64765","COFINS":"246.523725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"510.9300","PIS":"53.64765","COFINS":"246.523725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"106.1340242077178369232771523394286457994","PIS":"-2.73986800286327845382963493199713672155","COFINS":"-12.0393958010672219691546821110171145962","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"73.75419455252400362050911930524086442612","COFINS":"339.7162900601105621308298828605033755385","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"50.90778199713672154617036506800286327845","COFINS":"234.4843291989327780308453178889828854038","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"22.84641255538728207433875423723800114767","COFINS":"105.2319608611777840999845649715204901347","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"6219.270389494849153300937736974141514482","reference_price_brl":"7299","savings_vs_reference_brl":"1079.729610505150846699062263025858485518","fixed_residual_brl":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"2779.853713313746791096213327525322616844","modeled_net_tax_components_brl":{"II":"0.00","IPI":"808.0600317005828816852438899682994171184","ICMS":"1539.354360389610389610389610389610389610","PIS":"0.000000000000000000000000000000000000","COFINS":"432.4393212235535198005798271674128101165"},"modeled_tax_share_percent":"44.69742492639134494302887052930539448203","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6219.27","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"2779.85","modeled_tax_share_percent":"44.70","savings_vs_reference_brl":"1079.73"},"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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"4040.300158502914408426219449841497085592","supplier_own_ICMS":"1010.075039625728602106554862460374271398","supplier_IPI":"808.0600317005828816852438899682994171184","supplier_PC_base":"3030.225118877185806319664587381122814194","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"230.2971090346661212802945086409653338787","IVA_applied":"0.27","presumed_ST_base":"6157.417441558441558441558441558441558442","ICMS_ST":"529.279320763881787503834747929236118212","retailer_acquisition_cash":"5377.639510967379077615298087739032620922","retailer_PC_revenue_base":"5689.991068730967365797102989044905396270","retailer_PC_credit_base":"3030.225118877185806319664587381122814194","import_ICMS_base_before_grossup":"3312.103725","import_ICMS_gross_base":"4416.1383","import_payments":{"II":"0.00","IPI":"510.9300","PIS":"0.00","COFINS":"246.523725","ICMS":"1104.034575"},"eligible_import_credits":{"IPI":"510.9300","PIS":"0.00","COFINS":"246.523725","ICMS":"1104.034575"},"supplier_net_remittance_or_credit":{"IPI":"297.1300317005828816852438899682994171184","PIS":"0.000000000000000000000000000000000000","COFINS":"-16.2266159653338787197054913590346661213","ICMS":"435.319785389610389610389610389610389610"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"432.4393212235535198005798271674128101165","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"230.2971090346661212802945086409653338787","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"202.1422121888873985202853185264474762378","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"5731.176312347518099659354795360554294187","reference_price_brl":"7299","savings_vs_reference_brl":"1567.823687652481900340645204639445705813","fixed_residual_brl":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"2291.759636166415737454630385911735396549","modeled_net_tax_components_brl":{"II":"0.00","IPI":"759.1738376119355187363145443118542566520","ICMS":"1446.226160650737163192679206914082358922","PIS":"86.35963790374305552563663468579878097536","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"39.98759611057402073083710565447326055950","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5731.18","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"2291.76","modeled_tax_share_percent":"39.99","savings_vs_reference_brl":"1567.82"},"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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3795.869188059677593681572721559271283260","supplier_own_ICMS":"948.9672970149193984203931803898178208150","supplier_IPI":"759.1738376119355187363145443118542566520","supplier_PC_base":"2846.901891044758195261179541169453462445","supplier_PIS_debit":"46.97388120223851022180946242929598213034","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"5784.904642602948652770716827656329435688","ICMS_ST":"497.2588636358177647722860265242645381070","retailer_acquisition_cash":"5052.301889307430877190173292395390078019","retailer_PC_revenue_base":"5233.917448711700334887068768836289756080","retailer_PC_credit_base":"2846.901891044758195261179541169453462445","import_ICMS_base_before_grossup":"3119.22765","import_ICMS_gross_base":"4158.9702","import_payments":{"II":"0.00","IPI":"510.9300","PIS":"53.64765","COFINS":"0.00","ICMS":"1039.74255"},"eligible_import_credits":{"IPI":"510.9300","PIS":"53.64765","COFINS":"0.00","ICMS":"1039.74255"},"supplier_net_remittance_or_credit":{"IPI":"248.2438376119355187363145443118542566520","PIS":"-6.67376879776148977819053757070401786966","COFINS":"0.000000000000000000000000000000000000","ICMS":"406.4836106507371631926792069140823589220"},"retailer_debits":{"PIS":"86.35963790374305552563663468579878097532","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"46.97388120223851022180946242929598213034","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"39.38575670150454530382717225650279884498","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"857.2815895831977614368451877399622567839","modeled_net_tax_components_brl":{"II":"459.8370","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"70.89552138511095204008589835361488904792","COFINS":"326.5490681980868093967592893863473677360"},"modeled_tax_share_percent":"19.95210127771687562757362762890016858125","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4296.70","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"857.28","modeled_tax_share_percent":"19.95","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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3314.658375","import_ICMS_gross_base":"3314.658375","import_payments":{"II":"459.8370","IPI":"0.0000","PIS":"53.64765","COFINS":"246.523725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"53.64765","COFINS":"246.523725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"5.62080472440944881889763779527559055118","COFINS":"26.4703694881889763779527559055118110236","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"2370.749915084072283172395658334915927717","modeled_net_tax_components_brl":{"II":"459.8370","IPI":"0.000000000000000000000000000000000000","ICMS":"1493.470982142857142857142857142857142857","PIS":"0.000000000000000000000000000000000000","COFINS":"417.4419329412151403152528011920587848597"},"modeled_tax_share_percent":"40.80347573248905852409195666708776327765","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5810.17","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"2370.75","modeled_tax_share_percent":"40.80","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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3261.010725","import_ICMS_gross_base":"4348.0143","import_payments":{"II":"459.8370","IPI":"0.0000","PIS":"0.00","COFINS":"246.523725","ICMS":"1087.003575"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"246.523725","ICMS":"1087.003575"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"21.5954749437570303712035995500562429696","ICMS":"406.467407142857142857142857142857142857"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"1946.908039517604006654780235831746374413","modeled_net_tax_components_brl":{"II":"459.8370","IPI":"0.000000000000000000000000000000000000","ICMS":"1403.118645144890696492119979664463650229","PIS":"83.95239437271331016266025616728272418430","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"36.14538933835989257284491990099728747766","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5386.32","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"1946.91","modeled_tax_share_percent":"36.15","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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3068.13465","import_ICMS_gross_base":"4090.8462","import_payments":{"II":"459.8370","IPI":"0.0000","PIS":"53.64765","COFINS":"0.00","ICMS":"1022.71155"},"eligible_import_credits":{"IPI":"0.0000","PIS":"53.64765","COFINS":"0.00","ICMS":"1022.71155"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"1.04083262572605470579522755385114227270","COFINS":"0.000000000000000000000000000000000000","ICMS":"380.407095144890696492119979664463650229"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"1544.166135656947102391421851489343052898","modeled_net_tax_components_brl":{"II":"459.8370","IPI":"705.5768419572553430821147356580427446570","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"378.7522936996917593093071158313003082407"},"modeled_tax_share_percent":"30.98506022592662343668337844659566667522","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4983.58","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"1544.17","modeled_tax_share_percent":"30.99","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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3863.908125","import_ICMS_gross_base":"3863.908125","import_payments":{"II":"459.8370","IPI":"602.897400","PIS":"0.00","COFINS":"246.523725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"602.897400","PIS":"0.00","COFINS":"246.523725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"102.6794419572553430821147356580427446570","PIS":"0.000000000000000000000000000000000000","COFINS":"21.5954749437570303712035995500562429697","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"1199.265962024033896212924264376926523975","modeled_net_tax_components_brl":{"II":"459.8370","IPI":"662.8906984936491479490330612588017245176","ICMS":"0.000000000000000000000000000000000000","PIS":"76.53826353038474826389120311812479945660","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.85358938218007942727591180872150142364","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4638.68","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"1199.27","modeled_tax_share_percent":"25.85","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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3671.032050","import_ICMS_gross_base":"3671.032050","import_payments":{"II":"459.8370","IPI":"602.897400","PIS":"53.64765","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"602.897400","PIS":"53.64765","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"59.9932984936491479490330612588017245176","PIS":"1.04083262572605470579522755385114227270","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"2985.068294291338582677165354330708661417","modeled_net_tax_components_brl":{"II":"459.8370","IPI":"869.2706692913385826771653543307086614174","ICMS":"1655.960625000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"46.46393147483422232659040334574569201696","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6424.48","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"2985.07","modeled_tax_share_percent":"46.46","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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3617.384400","import_ICMS_gross_base":"4823.1792","import_payments":{"II":"459.8370","IPI":"602.897400","PIS":"0.00","COFINS":"0.00","ICMS":"1205.794800"},"eligible_import_credits":{"IPI":"602.897400","PIS":"0.00","COFINS":"0.00","ICMS":"1205.794800"},"supplier_net_remittance_or_credit":{"IPI":"266.3732692913385826771653543307086614174","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"450.165825000000000000000000000000000000"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3789.990827747771198021734886444979501529","reference_price_brl":"7299","savings_vs_reference_brl":"3509.009172252228801978265113555020498471","fixed_residual_brl":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"350.5741515666688358170104769961606038914","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"62.53484865783822476735862562634216177525","COFINS":"288.0393029088306110496518513698184421162"},"modeled_tax_share_percent":"9.249999999999999999999999999999999999999","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3789.99","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"350.57","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"3509.01"},"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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3085.320121038589184616385761697143228997","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3085.320121038589184616385761697143228997","supplier_PIS_debit":"50.90778199713672154617036506800286327845","supplier_COFINS_debit":"234.4843291989327780308453178889828854038","IVA_applied":"0.27","presumed_ST_base":"3918.356553719008264462809917355371900826","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3085.320121038589184616385761697143228997","retailer_PC_revenue_base":"3789.990827747771198021734886444979501529","retailer_PC_credit_base":"3085.320121038589184616385761697143228997","import_ICMS_base_before_grossup":"2854.821375","import_ICMS_gross_base":"2854.821375","import_payments":{"II":"0.00","IPI":"0.00","PIS":"53.64765","COFINS":"246.523725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"53.64765","COFINS":"246.523725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-2.73986800286327845382963493199713672155","COFINS":"-12.0393958010672219691546821110171145962","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"62.53484865783822476735862562634216177523","COFINS":"288.0393029088306110496518513698184421162","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"50.90778199713672154617036506800286327845","COFINS":"234.4843291989327780308453178889828854038","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"11.62706666070150322118826055833929849678","COFINS":"53.5549737098978330188065334808355567124","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"5088.187485598114432862362098480310976476","reference_price_brl":"7299","savings_vs_reference_brl":"2210.812514401885567137637901519689023524","fixed_residual_brl":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"1648.770809417012070657637689031492078839","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1282.795300324675324675324675324675324676","PIS":"0.000000000000000000000000000000000000","COFINS":"365.9755090923367459823130137068167541630"},"modeled_tax_share_percent":"32.40389262549352998252064775371138404793","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5088.19","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"1648.77","modeled_tax_share_percent":"32.40","savings_vs_reference_brl":"2210.81"},"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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"4040.300158502914408426219449841497085592","supplier_own_ICMS":"1010.075039625728602106554862460374271398","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3030.225118877185806319664587381122814194","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"230.2971090346661212802945086409653338787","IVA_applied":"0.27","presumed_ST_base":"5131.181201298701298701298701298701298702","ICMS_ST":"272.720260698946722568769812864301053278","retailer_acquisition_cash":"4313.020419201861130994989262705798138870","retailer_PC_revenue_base":"4815.467224899167710293592285616009923198","retailer_PC_credit_base":"3030.225118877185806319664587381122814194","import_ICMS_base_before_grossup":"2801.173725","import_ICMS_gross_base":"3734.8983","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"246.523725","ICMS":"933.724575"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"246.523725","ICMS":"933.724575"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"-16.2266159653338787197054913590346661213","ICMS":"349.070725324675324675324675324675324676"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"365.9755090923367459823130137068167541630","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"230.2971090346661212802945086409653338787","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"135.6784000576706247020185050658514202843","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"4718.228260378086967238089371555923631601","reference_price_brl":"7299","savings_vs_reference_brl":"2580.771739621913032761910628444076368399","fixed_residual_brl":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"1278.811584196984605033364962107104733965","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1205.188467208947635993899339095068632435","PIS":"73.62311698803696903946562301203610152966","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"27.10363962116807964645927059401829689191","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4718.23","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"1278.81","modeled_tax_share_percent":"27.10","savings_vs_reference_brl":"2580.77"},"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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3795.869188059677593681572721559271283260","supplier_own_ICMS":"948.9672970149193984203931803898178208150","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2846.901891044758195261179541169453462445","supplier_PIS_debit":"46.97388120223851022180946242929598213034","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"4820.753868835790543975597356380274529740","ICMS_ST":"256.2211701940282375735061587052508116200","retailer_acquisition_cash":"4052.090358253705831255078880264522094880","retailer_PC_revenue_base":"4462.007090184058729664583212850672819981","retailer_PC_credit_base":"2846.901891044758195261179541169453462445","import_ICMS_base_before_grossup":"2608.29765","import_ICMS_gross_base":"3477.7302","import_payments":{"II":"0.00","IPI":"0.00","PIS":"53.64765","COFINS":"0.00","ICMS":"869.43255"},"eligible_import_credits":{"IPI":"0.00","PIS":"53.64765","COFINS":"0.00","ICMS":"869.43255"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-6.67376879776148977819053757070401786966","COFINS":"0.000000000000000000000000000000000000","ICMS":"335.7559172089476359938993390950686324350"},"retailer_debits":{"PIS":"73.62311698803696903946562301203610152969","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"46.97388120223851022180946242929598213034","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"26.64923578579845881765616058274011939935","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"4378.205302983267882541836933901562186663","reference_price_brl":"7299","savings_vs_reference_brl":"2920.794697016732117458163066098437813337","fixed_residual_brl":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"938.7886268021655203371125244527432890252","modeled_net_tax_components_brl":{"II":"0.00","IPI":"606.0450237754371612639329174762245628388","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"332.7436030267283590731796069765187261864"},"modeled_tax_share_percent":"21.44231624228502456492781859331191250994","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4378.21","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"938.79","modeled_tax_share_percent":"21.44","savings_vs_reference_brl":"2920.79"},"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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3030.225118877185806319664587381122814194","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"606.0450237754371612639329174762245628388","supplier_PC_base":"3030.225118877185806319664587381122814194","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"230.2971090346661212802945086409653338787","IVA_applied":"0.27","presumed_ST_base":"4618.063081168831168831168831168831168832","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3636.270142652622967583597504857347377033","retailer_PC_revenue_base":"4378.205302983267882541836933901562186663","retailer_PC_credit_base":"3030.225118877185806319664587381122814194","import_ICMS_base_before_grossup":"3312.103725","import_ICMS_gross_base":"3312.103725","import_payments":{"II":"0.00","IPI":"510.9300","PIS":"0.00","COFINS":"246.523725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"510.9300","PIS":"0.00","COFINS":"246.523725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"95.1150237754371612639329174762245628388","PIS":"0.000000000000000000000000000000000000","COFINS":"-16.2266159653338787197054913590346661213","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"332.7436030267283590731796069765187261864","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"230.2971090346661212802945086409653338787","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"102.4464939920622377928850983355533923077","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"4076.051910920237927053340434857864351933","reference_price_brl":"7299","savings_vs_reference_brl":"3222.948089079762072946659565142135648067","fixed_residual_brl":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"636.6352347391355648486160254090454542959","modeled_net_tax_components_brl":{"II":"0.00","IPI":"569.3803782089516390522359082338906924890","ICMS":"0.000000000000000000000000000000000000","PIS":"67.25485653018392579638011717515476180686","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"15.61891871478654331071848635040982553414","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4076.05","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"636.64","modeled_tax_share_percent":"15.62","savings_vs_reference_brl":"3222.95"},"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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"2846.901891044758195261179541169453462445","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"569.3803782089516390522359082338906924890","supplier_PC_base":"2846.901891044758195261179541169453462445","supplier_PIS_debit":"46.97388120223851022180946242929598213034","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"4338.678481952211489578037620742247076766","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3416.282269253709834313415449403344154934","retailer_PC_revenue_base":"4076.051910920237927053340434857864351933","retailer_PC_credit_base":"2846.901891044758195261179541169453462445","import_ICMS_base_before_grossup":"3119.22765","import_ICMS_gross_base":"3119.22765","import_payments":{"II":"0.00","IPI":"510.9300","PIS":"53.64765","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"510.9300","PIS":"53.64765","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"58.4503782089516390522359082338906924890","PIS":"-6.67376879776148977819053757070401786966","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"67.25485653018392579638011717515476180689","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"46.97388120223851022180946242929598213034","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"20.28097532794541557457065474585877967655","COFINS":"0.000000000000000000000000000000000000","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"5608.427574472440944881889763779527559054","reference_price_brl":"7299","savings_vs_reference_brl":"1690.572425527559055118110236220472440946","fixed_residual_brl":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"2169.010898291338582677165354330708661417","modeled_net_tax_components_brl":{"II":"0.00","IPI":"746.6474692913385826771653543307086614174","ICMS":"1422.363429000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"38.67413583379237072981217679724643556104","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5608.43","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"2169.01","modeled_tax_share_percent":"38.67","savings_vs_reference_brl":"1690.57"},"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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3733.237346456692913385826771653543307087","supplier_own_ICMS":"933.3093366141732283464566929133858267718","supplier_IPI":"746.6474692913385826771653543307086614174","supplier_PC_base":"2799.928009842519685039370078740157480315","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"5689.453716000000000000000000000000000000","ICMS_ST":"489.0540923858267716535433070866141732282","retailer_acquisition_cash":"4968.938908133858267716535433070866141732","retailer_PC_revenue_base":"5119.373482086614173228346456692913385826","retailer_PC_credit_base":"2799.928009842519685039370078740157480315","import_ICMS_base_before_grossup":"3065.5800","import_ICMS_gross_base":"4087.44","import_payments":{"II":"0.00","IPI":"510.9300","PIS":"0.00","COFINS":"0.00","ICMS":"1021.8600"},"eligible_import_credits":{"IPI":"510.9300","PIS":"0.00","COFINS":"0.00","ICMS":"1021.8600"},"supplier_net_remittance_or_credit":{"IPI":"235.7174692913385826771653543307086614174","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"400.5034290000000000000000000000000000000"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"780.5548348374066878003885877901625933122","modeled_net_tax_components_brl":{"II":"459.8370","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"320.7178348374066878003885877901625933122"},"modeled_tax_share_percent":"18.49668493731172791171132994942562619181","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4219.97","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"780.55","modeled_tax_share_percent":"18.50","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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3261.010725","import_ICMS_gross_base":"3261.010725","import_payments":{"II":"459.8370","IPI":"0.0000","PIS":"0.00","COFINS":"246.523725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"246.523725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"21.5954749437570303712035995500562429697","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"525.2540672668919054157376235443879123650","modeled_net_tax_components_brl":{"II":"459.8370","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"65.41706726689190541573762354438791236500","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"13.24836540675983160299577165071439757538","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3964.67","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"525.25","modeled_tax_share_percent":"13.25","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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3068.13465","import_ICMS_gross_base":"3068.13465","import_payments":{"II":"459.8370","IPI":"0.0000","PIS":"53.64765","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"53.64765","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"1.04083262572605470579522755385114227270","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"1839.804187500000000000000000000000000000","modeled_net_tax_components_brl":{"II":"459.8370","IPI":"0.000000000000000000000000000000000000","ICMS":"1379.967187500000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"34.84991886126807760741101105323857508820","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5279.22","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"1839.80","modeled_tax_share_percent":"34.85","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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3014.4870","import_ICMS_gross_base":"4019.316","import_payments":{"II":"459.8370","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"1004.8290"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"1004.8290"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"375.138187500000000000000000000000000000"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"1111.790001968503937007874015748031496063","modeled_net_tax_components_brl":{"II":"459.8370","IPI":"651.9530019685039370078740157480314960630","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"24.42846657143082642084244256252811693488","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4551.21","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"1111.79","modeled_tax_share_percent":"24.43","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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3617.384400","import_ICMS_gross_base":"3617.384400","import_payments":{"II":"459.8370","IPI":"602.897400","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"602.897400","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"49.0556019685039370078740157480314960630","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3722.312420109418140914203906329890581858","reference_price_brl":"7299","savings_vs_reference_brl":"3576.687579890581859085796093670109418142","fixed_residual_brl":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"282.8957439283157787094794968810716842212","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"282.8957439283157787094794968810716842212"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3722.31","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"282.90","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"3576.69"},"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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3030.225118877185806319664587381122814194","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3030.225118877185806319664587381122814194","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"230.2971090346661212802945086409653338787","IVA_applied":"0.27","presumed_ST_base":"3848.385900974025974025974025974025974026","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3030.225118877185806319664587381122814194","retailer_PC_revenue_base":"3722.312420109418140914203906329890581858","retailer_PC_credit_base":"3030.225118877185806319664587381122814194","import_ICMS_base_before_grossup":"2801.173725","import_ICMS_gross_base":"2801.173725","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"246.523725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"246.523725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"-16.2266159653338787197054913590346661213","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"282.8957439283157787094794968810716842212","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"230.2971090346661212802945086409653338787","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"52.5986348936496574291849882401063503425","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000012"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3497.119142024506723136476267868651649861","reference_price_brl":"7299","savings_vs_reference_brl":"3801.880857975493276863523732131348350139","fixed_residual_brl":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"57.70246584340436093175185841983275222266","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"57.70246584340436093175185841983275222266","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":"3497.12","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"57.70","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"3801.88"},"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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"2846.901891044758195261179541169453462445","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2846.901891044758195261179541169453462445","supplier_PIS_debit":"46.97388120223851022180946242929598213034","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3615.565401626842907981698017285205897305","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2846.901891044758195261179541169453462445","retailer_PC_revenue_base":"3497.119142024506723136476267868651649861","retailer_PC_credit_base":"2846.901891044758195261179541169453462445","import_ICMS_base_before_grossup":"2608.29765","import_ICMS_gross_base":"2608.29765","import_payments":{"II":"0.00","IPI":"0.00","PIS":"53.64765","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"53.64765","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-6.67376879776148977819053757070401786966","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"57.70246584340436093175185841983275222271","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"46.97388120223851022180946242929598213034","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"10.72858464116585070994239599053677009237","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000034"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"4624.719533681102362204724409448818897638","reference_price_brl":"7299","savings_vs_reference_brl":"2674.280466318897637795275590551181102362","fixed_residual_brl":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"1185.302857500000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1185.302857500000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.62972411337869002049218717305712495039","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4624.72","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"1185.30","modeled_tax_share_percent":"25.63","savings_vs_reference_brl":"2674.28"},"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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3733.237346456692913385826771653543307087","supplier_own_ICMS":"933.3093366141732283464566929133858267718","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2799.928009842519685039370078740157480315","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"4741.211430000000000000000000000000000000","ICMS_ST":"251.9935208858267716535433070866141732282","retailer_acquisition_cash":"3985.230867342519685039370078740157480315","retailer_PC_revenue_base":"4372.726012795275590551181102362204724410","retailer_PC_credit_base":"2799.928009842519685039370078740157480315","import_ICMS_base_before_grossup":"2554.65","import_ICMS_gross_base":"3406.2","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"851.55"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"851.55"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"333.7528575000000000000000000000000000000"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3999.402278149606299212598425196850393700","reference_price_brl":"7299","savings_vs_reference_brl":"3299.597721850393700787401574803149606300","fixed_residual_brl":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"559.9856019685039370078740157480314960630","modeled_net_tax_components_brl":{"II":"0.00","IPI":"559.9856019685039370078740157480314960630","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"14.00173233455252993773726642493498356582","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3999.40","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"559.99","modeled_tax_share_percent":"14.00","savings_vs_reference_brl":"3299.60"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0","IPI":"0.20"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"2799.928009842519685039370078740157480315","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"559.9856019685039370078740157480314960630","supplier_PC_base":"2799.928009842519685039370078740157480315","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"4267.090287000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3359.913611811023622047244094488188976378","retailer_PC_revenue_base":"3999.402278149606299212598425196850393700","retailer_PC_credit_base":"2799.928009842519685039370078740157480315","import_ICMS_base_before_grossup":"3065.5800","import_ICMS_gross_base":"3065.5800","import_payments":{"II":"0.00","IPI":"510.9300","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"510.9300","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"49.0556019685039370078740157480314960630","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3439.416676181102362204724409448818897638","modeled_net_tax_total_brl":"459.837000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"459.8370","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.79294906635468388713347397123985518595","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3899.25","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"459.84","modeled_tax_share_percent":"11.79","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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"3014.4870","import_ICMS_gross_base":"3014.4870","import_payments":{"II":"459.8370","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T007","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":"3439.416676181102362204724409448818897638","reference_price_brl":"7299","savings_vs_reference_brl":"3859.583323818897637795275590551181102362","fixed_residual_brl":"3439.416676181102362204724409448818897638","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":"3439.42","fixed_residual_brl":"3439.42","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"3859.58"},"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":"2799.928009842519685039370078740157480315","retailer_fixed_residual_brl":"639.4886663385826771653543307086614173225","customs_value_brl":"2554.65","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":"2799.928009842519685039370078740157480315","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2799.928009842519685039370078740157480315","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3555.908572500000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2799.928009842519685039370078740157480315","retailer_PC_revenue_base":"3439.416676181102362204724409448818897638","retailer_PC_credit_base":"2799.928009842519685039370078740157480315","import_ICMS_base_before_grossup":"2554.65","import_ICMS_gross_base":"2554.65","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["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 value35% of baseline price is a transparent modeling convention, not an observed category average."]}]}