{"scenario":{"scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","ncm":"9504.50.00","state":"SP","date":"2026-09-12","mode":"educational","path":"technology_retail_st","origin_scenario":"Ordinary finished import assumed; exact retail-set classification unresolved.","imported":true,"zfm_qualified":false,"reference_price_brl":"4499","price_source_id":"EP012","price_date":"2026-09-12","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"calibration_policy":"baseline_ST_base_equals_reference_price","customs_fraction":"0.30","dealer_margin_fraction":"0","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","A-SWITCH-EX02"],"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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."],"rates":{"ICMS":"0.25","ICMS_OWN":"0.25","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0.18","IPI":"0"},"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-EX02","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":["P022","S002","EP012","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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"}},"assumption_override":{"assumptionId":"A-CUSTOMS-35","parameter":"customs_fraction","value":"0.30","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-T008"},"sensitivity_fixture":{"product_id":"BR-T008","dimension":"customs_fraction","value":"0.30","status":"feasible","result":{"price_brl":"4499.00","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"1761.73","modeled_tax_share_percent":"39.16","savings_vs_reference_brl":"0.00"}},"baseline_warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","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-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"4499.00000000000000000000000000000000","reference_price_brl":"4499","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"1761.734892716535433070866141732283464566","modeled_net_tax_components_brl":{"II":"242.9460","IPI":"0.000000000000000000000000000000000000","ICMS":"1124.750000000000000000000000000000000000","PIS":"70.28801870078740157480314960629921259842","COFINS":"323.7508740157480314960629921259842519685"},"modeled_tax_share_percent":"39.15836614173228346456692913385826771651","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4499.00","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"1761.73","modeled_tax_share_percent":"39.16","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"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3542.519685039370078740157480314960629921","supplier_own_ICMS":"885.6299212598425196850393700787401574802","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2656.889763779527559055118110236220472441","supplier_PIS_debit":"43.83868110236220472440944881889763779528","supplier_COFINS_debit":"201.9236220472440944881889763779527559055","IVA_applied":"0.27","presumed_ST_base":"4499.000000000000000000000000000000000000","ICMS_ST":"239.1200787401574803149606299212598425198","retailer_acquisition_cash":"3781.639763779527559055118110236220472441","retailer_PC_revenue_base":"4259.879921259842519685039370078740157480","retailer_PC_credit_base":"2656.889763779527559055118110236220472441","import_ICMS_base_before_grossup":"1751.235750","import_ICMS_gross_base":"2334.9810","import_payments":{"II":"242.9460","IPI":"0.0000","PIS":"28.34370","COFINS":"130.246050","ICMS":"583.745250"},"eligible_import_credits":{"IPI":"0.0000","PIS":"28.34370","COFINS":"130.246050","ICMS":"583.745250"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"15.49498110236220472440944881889763779528","COFINS":"71.6775720472440944881889763779527559055","ICMS":"541.0047500000000000000000000000000000000"},"retailer_debits":{"PIS":"70.28801870078740157480314960629921259842","COFINS":"323.7508740157480314960629921259842519685","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"43.83868110236220472440944881889763779528","COFINS":"201.9236220472440944881889763779527559055","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"26.44933759842519685039370078740157480314","COFINS":"121.8272519685039370078740157480314960630","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","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"4108.865009767092411720510894064613072877","reference_price_brl":"4499","savings_vs_reference_brl":"390.134990232907588279489105935386927123","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"1371.599902483627844791377035796896537444","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1011.419818181818181818181818181818181818","PIS":"64.24833936194442636819157935836532830092","COFINS":"295.9317449398652366050036382567130273254"},"modeled_tax_share_percent":"33.38147880797319846764827547115654807201","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4108.87","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"1371.60","modeled_tax_share_percent":"33.38","savings_vs_reference_brl":"390.13"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3185.574230493915533285612025769506084466","supplier_own_ICMS":"796.3935576234788833214030064423765211165","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2389.180672870436649964209019327129563350","supplier_PIS_debit":"39.42148110236220472440944881889763779528","supplier_COFINS_debit":"181.5777311381531853972798854688618468146","IVA_applied":"0.27","presumed_ST_base":"4045.679272727272727272727272727272727272","ICMS_ST":"215.0262605583392984967788117394416607015","retailer_acquisition_cash":"3400.600491052254831782390837508947745168","retailer_PC_revenue_base":"3893.838749208753113223732082325171412176","retailer_PC_credit_base":"2389.180672870436649964209019327129563350","import_ICMS_base_before_grossup":"1508.289750","import_ICMS_gross_base":"2011.0530","import_payments":{"II":"0.00","IPI":"0.00","PIS":"28.34370","COFINS":"130.246050","ICMS":"502.763250"},"eligible_import_credits":{"IPI":"0.00","PIS":"28.34370","COFINS":"130.246050","ICMS":"502.763250"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"11.07778110236220472440944881889763779528","COFINS":"51.3316811381531853972798854688618468146","ICMS":"508.6565681818181818181818181818181818180"},"retailer_debits":{"PIS":"64.24833936194442636819157935836532830090","COFINS":"295.9317449398652366050036382567130273254","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"39.42148110236220472440944881889763779528","COFINS":"181.5777311381531853972798854688618468146","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"24.82685825958222164378213053946769050562","COFINS":"114.3540138017120512077237527878511805108","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","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"4499.00000000000000000000000000000000","reference_price_brl":"4499","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"1761.734892716535433070866141732283464566","modeled_net_tax_components_brl":{"II":"242.9460","IPI":"0.000000000000000000000000000000000000","ICMS":"1124.750000000000000000000000000000000000","PIS":"70.28801870078740157480314960629921259842","COFINS":"323.7508740157480314960629921259842519685"},"modeled_tax_share_percent":"39.15836614173228346456692913385826771651","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4499.00","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"1761.73","modeled_tax_share_percent":"39.16","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"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3542.519685039370078740157480314960629921","supplier_own_ICMS":"885.6299212598425196850393700787401574802","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2656.889763779527559055118110236220472441","supplier_PIS_debit":"43.83868110236220472440944881889763779528","supplier_COFINS_debit":"201.9236220472440944881889763779527559055","IVA_applied":"0.27","presumed_ST_base":"4499.000000000000000000000000000000000000","ICMS_ST":"239.1200787401574803149606299212598425198","retailer_acquisition_cash":"3781.639763779527559055118110236220472441","retailer_PC_revenue_base":"4259.879921259842519685039370078740157480","retailer_PC_credit_base":"2656.889763779527559055118110236220472441","import_ICMS_base_before_grossup":"1751.235750","import_ICMS_gross_base":"2334.9810","import_payments":{"II":"242.9460","IPI":"0.0000","PIS":"28.34370","COFINS":"130.246050","ICMS":"583.745250"},"eligible_import_credits":{"IPI":"0.0000","PIS":"28.34370","COFINS":"130.246050","ICMS":"583.745250"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"15.49498110236220472440944881889763779528","COFINS":"71.6775720472440944881889763779527559055","ICMS":"541.0047500000000000000000000000000000000"},"retailer_debits":{"PIS":"70.28801870078740157480314960629921259842","COFINS":"323.7508740157480314960629921259842519685","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"43.83868110236220472440944881889763779528","COFINS":"201.9236220472440944881889763779527559055","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"26.44933759842519685039370078740157480314","COFINS":"121.8272519685039370078740157480314960630","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","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"3283.979181579575280362681937485087091387","reference_price_brl":"4499","savings_vs_reference_brl":"1215.020818420424719637318062514912908613","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"546.7140742961107134335480792173705559533","modeled_net_tax_components_brl":{"II":"242.9460","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"54.18565649606299212598425196850393700789","COFINS":"249.5824178000477213075638272488666189454"},"modeled_tax_share_percent":"16.64791535106944124573746498963618938656","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3283.98","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"546.71","modeled_tax_share_percent":"16.65","savings_vs_reference_brl":"1215.02"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2656.889763779527559055118110236220472441","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2656.889763779527559055118110236220472441","supplier_PIS_debit":"43.83868110236220472440944881889763779528","supplier_COFINS_debit":"201.9236220472440944881889763779527559055","IVA_applied":"0.27","presumed_ST_base":"3374.250000000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2656.889763779527559055118110236220472441","retailer_PC_revenue_base":"3283.979181579575280362681937485087091387","retailer_PC_credit_base":"2656.889763779527559055118110236220472441","import_ICMS_base_before_grossup":"1751.235750","import_ICMS_gross_base":"1751.235750","import_payments":{"II":"242.9460","IPI":"0.0000","PIS":"28.34370","COFINS":"130.246050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"28.34370","COFINS":"130.246050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"15.49498110236220472440944881889763779528","COFINS":"71.6775720472440944881889763779527559055","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"54.18565649606299212598425196850393700789","COFINS":"249.5824178000477213075638272488666189454","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"43.83868110236220472440944881889763779528","COFINS":"201.9236220472440944881889763779527559055","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"10.34697539370078740157480314960629921261","COFINS":"47.6587957528036268193748508709138630399","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000007"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"4401.545108200760619208313246558465906047","reference_price_brl":"4499","savings_vs_reference_brl":"97.454891799239380791686753441534093953","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"1664.280000917296052279179388290749370614","modeled_net_tax_components_brl":{"II":"242.9460","IPI":"0.000000000000000000000000000000000000","ICMS":"1104.665178571428571428571428571428571428","PIS":"0.000000000000000000000000000000000000","COFINS":"316.6688223458674808506079597193207991858"},"modeled_tax_share_percent":"37.81126763455143300659186143092233175821","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4401.55","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"1664.28","modeled_tax_share_percent":"37.81","savings_vs_reference_brl":"97.45"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3479.260404949381327334083239595050618672","supplier_own_ICMS":"869.8151012373453318335208098987626546680","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2609.445303712035995500562429696287964004","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"198.3178430821147356580427446569178852643","IVA_applied":"0.27","presumed_ST_base":"4418.660714285714285714285714285714285713","ICMS_ST":"234.8500773340832395950506186726659167600","retailer_acquisition_cash":"3714.110482283464566929133858267716535432","retailer_PC_revenue_base":"4166.695030866677379613262627885799989287","retailer_PC_credit_base":"2609.445303712035995500562429696287964004","import_ICMS_base_before_grossup":"1722.892050","import_ICMS_gross_base":"2297.1894","import_payments":{"II":"242.9460","IPI":"0.0000","PIS":"0.00","COFINS":"130.246050","ICMS":"574.297350"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"130.246050","ICMS":"574.297350"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"68.0717930821147356580427446569178852643","ICMS":"530.3678285714285714285714285714285714280"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"316.6688223458674808506079597193207991858","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"198.3178430821147356580427446569178852643","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"118.3509792637527451925652150624029139215","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","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"4081.754361023229983599691821898142687369","reference_price_brl":"4499","savings_vs_reference_brl":"417.245638976770016400308178101857312631","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"1344.489253739765416670557963630426151935","modeled_net_tax_components_brl":{"II":"242.9460","IPI":"0.000000000000000000000000000000000000","ICMS":"1037.834900864260294865277071682765632944","PIS":"63.70835287550512180528089194766051899142","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"32.93900452654195599501291303709067138315","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4081.75","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"1344.49","modeled_tax_share_percent":"32.94","savings_vs_reference_brl":"417.25"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3268.771341304756834221345107662253962027","supplier_own_ICMS":"817.1928353261892085553362769155634905068","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2451.578505978567625666008830746690471520","supplier_PIS_debit":"40.45104534864636582348914570732039278008","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"4151.339603457041179461108286731062531774","ICMS_ST":"220.6420655380710863099407947672021424372","retailer_acquisition_cash":"3489.413406842827920531285902429456104464","retailer_PC_revenue_base":"3861.112295485158897289751027130940544932","retailer_PC_credit_base":"2451.578505978567625666008830746690471520","import_ICMS_base_before_grossup":"1620.98970","import_ICMS_gross_base":"2161.3196","import_payments":{"II":"242.9460","IPI":"0.0000","PIS":"28.34370","COFINS":"0.00","ICMS":"540.32990"},"eligible_import_credits":{"IPI":"0.0000","PIS":"28.34370","COFINS":"0.00","ICMS":"540.32990"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"12.10734534864636582348914570732039278008","COFINS":"0.000000000000000000000000000000000000","ICMS":"497.5050008642602948652770716827656329440"},"retailer_debits":{"PIS":"63.70835287550512180528089194766051899138","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"40.45104534864636582348914570732039278008","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"23.25730752685875598179174624034012621130","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","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"4108.865009767092411720510894064613072877","reference_price_brl":"4499","savings_vs_reference_brl":"390.134990232907588279489105935386927123","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"1371.599902483627844791377035796896537444","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1011.419818181818181818181818181818181818","PIS":"64.24833936194442636819157935836532830092","COFINS":"295.9317449398652366050036382567130273254"},"modeled_tax_share_percent":"33.38147880797319846764827547115654807201","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4108.87","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"1371.60","modeled_tax_share_percent":"33.38","savings_vs_reference_brl":"390.13"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3185.574230493915533285612025769506084466","supplier_own_ICMS":"796.3935576234788833214030064423765211165","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2389.180672870436649964209019327129563350","supplier_PIS_debit":"39.42148110236220472440944881889763779528","supplier_COFINS_debit":"181.5777311381531853972798854688618468146","IVA_applied":"0.27","presumed_ST_base":"4045.679272727272727272727272727272727272","ICMS_ST":"215.0262605583392984967788117394416607015","retailer_acquisition_cash":"3400.600491052254831782390837508947745168","retailer_PC_revenue_base":"3893.838749208753113223732082325171412176","retailer_PC_credit_base":"2389.180672870436649964209019327129563350","import_ICMS_base_before_grossup":"1508.289750","import_ICMS_gross_base":"2011.0530","import_payments":{"II":"0.00","IPI":"0.00","PIS":"28.34370","COFINS":"130.246050","ICMS":"502.763250"},"eligible_import_credits":{"IPI":"0.00","PIS":"28.34370","COFINS":"130.246050","ICMS":"502.763250"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"11.07778110236220472440944881889763779528","COFINS":"51.3316811381531853972798854688618468146","ICMS":"508.6565681818181818181818181818181818180"},"retailer_debits":{"PIS":"64.24833936194442636819157935836532830090","COFINS":"295.9317449398652366050036382567130273254","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"39.42148110236220472440944881889763779528","COFINS":"181.5777311381531853972798854688618468146","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"24.82685825958222164378213053946769050562","COFINS":"114.3540138017120512077237527878511805108","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","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"3016.270090670484371271772846575996182295","reference_price_brl":"4499","savings_vs_reference_brl":"1482.729909329515628728227153424003817705","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"279.0049833870198043426389883082796468623","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"49.76845649606299212598425196850393700787","COFINS":"229.2365268909568122166547363397757098544"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3016.27","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"279.00","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"1482.73"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2389.180672870436649964209019327129563350","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2389.180672870436649964209019327129563350","supplier_PIS_debit":"39.42148110236220472440944881889763779528","supplier_COFINS_debit":"181.5777311381531853972798854688618468146","IVA_applied":"0.27","presumed_ST_base":"3034.259454545454545454545454545454545454","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2389.180672870436649964209019327129563350","retailer_PC_revenue_base":"3016.270090670484371271772846575996182295","retailer_PC_credit_base":"2389.180672870436649964209019327129563350","import_ICMS_base_before_grossup":"1508.289750","import_ICMS_gross_base":"1508.289750","import_payments":{"II":"0.00","IPI":"0.00","PIS":"28.34370","COFINS":"130.246050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"28.34370","COFINS":"130.246050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"11.07778110236220472440944881889763779528","COFINS":"51.3316811381531853972798854688618468146","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"49.76845649606299212598425196850393700787","COFINS":"229.2365268909568122166547363397757098544","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"39.42148110236220472440944881889763779528","COFINS":"181.5777311381531853972798854688618468146","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"10.34697539370078740157480314960629921259","COFINS":"47.6587957528036268193748508709138630398","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"4020.101388349183624774175955278317483042","reference_price_brl":"4499","savings_vs_reference_brl":"478.898611650816375225824044721682516958","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"1282.836281065719057845042097010600947609","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"993.3587500000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"289.4775310657190578450420970106009476088"},"modeled_tax_share_percent":"31.91054545996173414228169895525420688789","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4020.10","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"1282.84","modeled_tax_share_percent":"31.91","savings_vs_reference_brl":"478.90"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3128.688976377952755905511811023622047244","supplier_own_ICMS":"782.1722440944881889763779527559055118110","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2346.516732283464566929133858267716535433","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"178.3352716535433070866141732283464566929","IVA_applied":"0.27","presumed_ST_base":"3973.435000000000000000000000000000000000","ICMS_ST":"211.1865059055118110236220472440944881890","retailer_acquisition_cash":"3339.875482283464566929133858267716535433","retailer_PC_revenue_base":"3808.914882443671813750553908034222994853","retailer_PC_credit_base":"2346.516732283464566929133858267716535433","import_ICMS_base_before_grossup":"1479.946050","import_ICMS_gross_base":"1973.2614","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"130.246050","ICMS":"493.315350"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"130.246050","ICMS":"493.315350"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"48.0892216535433070866141732283464566929","ICMS":"500.0434000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"289.4775310657190578450420970106009476088","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"178.3352716535433070866141732283464566929","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"111.1422594121757507584279237822544909159","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","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"3728.778499067095089830124877327986766944","reference_price_brl":"4499","savings_vs_reference_brl":"770.221500932904910169875122672013233056","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"991.5133917836305229009910190602702315103","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"933.2623131672597864768683274021352313168","PIS":"58.25107861637073642412269165813500019353","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.59083643696448425876390790397615852007","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3728.78","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"991.51","modeled_tax_share_percent":"26.59","savings_vs_reference_brl":"770.22"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2939.408860369322162131868747723260571076","supplier_own_ICMS":"734.8522150923305405329671869308151427690","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2204.556645276991621598901560792445428307","supplier_PIS_debit":"36.37518464707036175638187575307534956707","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3733.049252669039145907473309608540925267","ICMS_ST":"198.4100980749292459439011404713200885478","retailer_acquisition_cash":"3137.818958444251408075769888194580659624","retailer_PC_revenue_base":"3530.368400992165843886223736856666678396","retailer_PC_credit_base":"2204.556645276991621598901560792445428307","import_ICMS_base_before_grossup":"1378.04370","import_ICMS_gross_base":"1837.3916","import_payments":{"II":"0.00","IPI":"0.00","PIS":"28.34370","COFINS":"0.00","ICMS":"459.34790"},"eligible_import_credits":{"IPI":"0.00","PIS":"28.34370","COFINS":"0.00","ICMS":"459.34790"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"8.03148464707036175638187575307534956707","COFINS":"0.000000000000000000000000000000000000","ICMS":"473.9144131672597864768683274021352313168"},"retailer_debits":{"PIS":"58.25107861637073642412269165813500019353","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"36.37518464707036175638187575307534956707","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"21.87589396930037466774081590505965062646","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000007"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"3283.979181579575280362681937485087091387","reference_price_brl":"4499","savings_vs_reference_brl":"1215.020818420424719637318062514912908613","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"546.7140742961107134335480792173705559533","modeled_net_tax_components_brl":{"II":"242.9460","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"54.18565649606299212598425196850393700789","COFINS":"249.5824178000477213075638272488666189454"},"modeled_tax_share_percent":"16.64791535106944124573746498963618938656","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3283.98","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"546.71","modeled_tax_share_percent":"16.65","savings_vs_reference_brl":"1215.02"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2656.889763779527559055118110236220472441","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2656.889763779527559055118110236220472441","supplier_PIS_debit":"43.83868110236220472440944881889763779528","supplier_COFINS_debit":"201.9236220472440944881889763779527559055","IVA_applied":"0.27","presumed_ST_base":"3374.250000000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2656.889763779527559055118110236220472441","retailer_PC_revenue_base":"3283.979181579575280362681937485087091387","retailer_PC_credit_base":"2656.889763779527559055118110236220472441","import_ICMS_base_before_grossup":"1751.235750","import_ICMS_gross_base":"1751.235750","import_payments":{"II":"242.9460","IPI":"0.0000","PIS":"28.34370","COFINS":"130.246050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"28.34370","COFINS":"130.246050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"15.49498110236220472440944881889763779528","COFINS":"71.6775720472440944881889763779527559055","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"54.18565649606299212598425196850393700789","COFINS":"249.5824178000477213075638272488666189454","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"43.83868110236220472440944881889763779528","COFINS":"201.9236220472440944881889763779527559055","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"10.34697539370078740157480314960629921261","COFINS":"47.6587957528036268193748508709138630399","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000007"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"4401.545108200760619208313246558465906047","reference_price_brl":"4499","savings_vs_reference_brl":"97.454891799239380791686753441534093953","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"1664.280000917296052279179388290749370614","modeled_net_tax_components_brl":{"II":"242.9460","IPI":"0.000000000000000000000000000000000000","ICMS":"1104.665178571428571428571428571428571428","PIS":"0.000000000000000000000000000000000000","COFINS":"316.6688223458674808506079597193207991858"},"modeled_tax_share_percent":"37.81126763455143300659186143092233175821","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4401.55","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"1664.28","modeled_tax_share_percent":"37.81","savings_vs_reference_brl":"97.45"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3479.260404949381327334083239595050618672","supplier_own_ICMS":"869.8151012373453318335208098987626546680","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2609.445303712035995500562429696287964004","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"198.3178430821147356580427446569178852643","IVA_applied":"0.27","presumed_ST_base":"4418.660714285714285714285714285714285713","ICMS_ST":"234.8500773340832395950506186726659167600","retailer_acquisition_cash":"3714.110482283464566929133858267716535432","retailer_PC_revenue_base":"4166.695030866677379613262627885799989287","retailer_PC_credit_base":"2609.445303712035995500562429696287964004","import_ICMS_base_before_grossup":"1722.892050","import_ICMS_gross_base":"2297.1894","import_payments":{"II":"242.9460","IPI":"0.0000","PIS":"0.00","COFINS":"130.246050","ICMS":"574.297350"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"130.246050","ICMS":"574.297350"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"68.0717930821147356580427446569178852643","ICMS":"530.3678285714285714285714285714285714280"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"316.6688223458674808506079597193207991858","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"198.3178430821147356580427446569178852643","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"118.3509792637527451925652150624029139215","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","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"4081.754361023229983599691821898142687369","reference_price_brl":"4499","savings_vs_reference_brl":"417.245638976770016400308178101857312631","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"1344.489253739765416670557963630426151935","modeled_net_tax_components_brl":{"II":"242.9460","IPI":"0.000000000000000000000000000000000000","ICMS":"1037.834900864260294865277071682765632944","PIS":"63.70835287550512180528089194766051899142","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"32.93900452654195599501291303709067138315","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4081.75","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"1344.49","modeled_tax_share_percent":"32.94","savings_vs_reference_brl":"417.25"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3268.771341304756834221345107662253962027","supplier_own_ICMS":"817.1928353261892085553362769155634905068","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2451.578505978567625666008830746690471520","supplier_PIS_debit":"40.45104534864636582348914570732039278008","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"4151.339603457041179461108286731062531774","ICMS_ST":"220.6420655380710863099407947672021424372","retailer_acquisition_cash":"3489.413406842827920531285902429456104464","retailer_PC_revenue_base":"3861.112295485158897289751027130940544932","retailer_PC_credit_base":"2451.578505978567625666008830746690471520","import_ICMS_base_before_grossup":"1620.98970","import_ICMS_gross_base":"2161.3196","import_payments":{"II":"242.9460","IPI":"0.0000","PIS":"28.34370","COFINS":"0.00","ICMS":"540.32990"},"eligible_import_credits":{"IPI":"0.0000","PIS":"28.34370","COFINS":"0.00","ICMS":"540.32990"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"12.10734534864636582348914570732039278008","COFINS":"0.000000000000000000000000000000000000","ICMS":"497.5050008642602948652770716827656329440"},"retailer_debits":{"PIS":"63.70835287550512180528089194766051899138","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"40.45104534864636582348914570732039278008","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"23.25730752685875598179174624034012621130","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","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"3225.336696194225721784776902887139107611","reference_price_brl":"4499","savings_vs_reference_brl":"1273.663303805774278215223097112860892389","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"488.0715889107611548556430446194225721784","modeled_net_tax_components_brl":{"II":"242.9460","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"245.1255889107611548556430446194225721784"},"modeled_tax_share_percent":"15.13242290290706745020541889853866555723","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3225.34","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"488.07","modeled_tax_share_percent":"15.13","savings_vs_reference_brl":"1273.66"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2609.445303712035995500562429696287964004","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2609.445303712035995500562429696287964004","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"198.3178430821147356580427446569178852643","IVA_applied":"0.27","presumed_ST_base":"3313.995535714285714285714285714285714285","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2609.445303712035995500562429696287964004","retailer_PC_revenue_base":"3225.336696194225721784776902887139107611","retailer_PC_credit_base":"2609.445303712035995500562429696287964004","import_ICMS_base_before_grossup":"1722.892050","import_ICMS_gross_base":"1722.892050","import_payments":{"II":"242.9460","IPI":"0.0000","PIS":"0.00","COFINS":"130.246050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"130.246050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"68.0717930821147356580427446569178852643","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"245.1255889107611548556430446194225721784","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"198.3178430821147356580427446569178852643","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"46.8077458286464191976002999625046869141","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","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"3030.209565107742315128758371395746350211","reference_price_brl":"4499","savings_vs_reference_brl":"1468.790434892257684871241628604253649789","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"292.9444578242777481996245131280298147785","modeled_net_tax_components_brl":{"II":"242.9460","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"49.99845782427774819962451312802981477848","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.667465286806386187529252691247594778722","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3030.21","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"292.94","modeled_tax_share_percent":"9.67","savings_vs_reference_brl":"1468.79"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2451.578505978567625666008830746690471520","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2451.578505978567625666008830746690471520","supplier_PIS_debit":"40.45104534864636582348914570732039278008","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3113.504702592780884595831215048296898830","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2451.578505978567625666008830746690471520","retailer_PC_revenue_base":"3030.209565107742315128758371395746350211","retailer_PC_credit_base":"2451.578505978567625666008830746690471520","import_ICMS_base_before_grossup":"1620.98970","import_ICMS_gross_base":"1620.98970","import_payments":{"II":"242.9460","IPI":"0.0000","PIS":"28.34370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"28.34370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"12.10734534864636582348914570732039278008","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"49.99845782427774819962451312802981477848","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"40.45104534864636582348914570732039278008","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"9.54741247563138237613536742070942199840","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"4000.921732283464566929133858267716535433","reference_price_brl":"4499","savings_vs_reference_brl":"498.078267716535433070866141732283464567","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"1263.656625000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"242.9460","IPI":"0.000000000000000000000000000000000000","ICMS":"1020.710625000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"31.58413759518328315919957499557287055074","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4000.92","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"1263.66","modeled_tax_share_percent":"31.58","savings_vs_reference_brl":"498.08"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3214.836614173228346456692913385826771653","supplier_own_ICMS":"803.7091535433070866141732283464566929132","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2411.127460629921259842519685039370078740","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"4082.842499999999999999999999999999999999","ICMS_ST":"217.0014714566929133858267716535433070868","retailer_acquisition_cash":"3431.838085629921259842519685039370078740","retailer_PC_revenue_base":"3783.920260826771653543307086614173228346","retailer_PC_credit_base":"2411.127460629921259842519685039370078740","import_ICMS_base_before_grossup":"1592.6460","import_ICMS_gross_base":"2123.528","import_payments":{"II":"242.9460","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"530.8820"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"530.8820"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"489.8286250000000000000000000000000000000"},"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","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"3016.270090670484371271772846575996182295","reference_price_brl":"4499","savings_vs_reference_brl":"1482.729909329515628728227153424003817705","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"279.0049833870198043426389883082796468623","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"49.76845649606299212598425196850393700787","COFINS":"229.2365268909568122166547363397757098544"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3016.27","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"279.00","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"1482.73"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2389.180672870436649964209019327129563350","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2389.180672870436649964209019327129563350","supplier_PIS_debit":"39.42148110236220472440944881889763779528","supplier_COFINS_debit":"181.5777311381531853972798854688618468146","IVA_applied":"0.27","presumed_ST_base":"3034.259454545454545454545454545454545454","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2389.180672870436649964209019327129563350","retailer_PC_revenue_base":"3016.270090670484371271772846575996182295","retailer_PC_credit_base":"2389.180672870436649964209019327129563350","import_ICMS_base_before_grossup":"1508.289750","import_ICMS_gross_base":"1508.289750","import_payments":{"II":"0.00","IPI":"0.00","PIS":"28.34370","COFINS":"130.246050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"28.34370","COFINS":"130.246050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"11.07778110236220472440944881889763779528","COFINS":"51.3316811381531853972798854688618468146","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"49.76845649606299212598425196850393700787","COFINS":"229.2365268909568122166547363397757098544","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"39.42148110236220472440944881889763779528","COFINS":"181.5777311381531853972798854688618468146","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"10.34697539370078740157480314960629921259","COFINS":"47.6587957528036268193748508709138630398","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"4020.101388349183624774175955278317483042","reference_price_brl":"4499","savings_vs_reference_brl":"478.898611650816375225824044721682516958","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"1282.836281065719057845042097010600947609","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"993.3587500000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"289.4775310657190578450420970106009476088"},"modeled_tax_share_percent":"31.91054545996173414228169895525420688789","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4020.10","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"1282.84","modeled_tax_share_percent":"31.91","savings_vs_reference_brl":"478.90"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3128.688976377952755905511811023622047244","supplier_own_ICMS":"782.1722440944881889763779527559055118110","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2346.516732283464566929133858267716535433","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"178.3352716535433070866141732283464566929","IVA_applied":"0.27","presumed_ST_base":"3973.435000000000000000000000000000000000","ICMS_ST":"211.1865059055118110236220472440944881890","retailer_acquisition_cash":"3339.875482283464566929133858267716535433","retailer_PC_revenue_base":"3808.914882443671813750553908034222994853","retailer_PC_credit_base":"2346.516732283464566929133858267716535433","import_ICMS_base_before_grossup":"1479.946050","import_ICMS_gross_base":"1973.2614","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"130.246050","ICMS":"493.315350"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"130.246050","ICMS":"493.315350"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"48.0892216535433070866141732283464566929","ICMS":"500.0434000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"289.4775310657190578450420970106009476088","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"178.3352716535433070866141732283464566929","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"111.1422594121757507584279237822544909159","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","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"3728.778499067095089830124877327986766944","reference_price_brl":"4499","savings_vs_reference_brl":"770.221500932904910169875122672013233056","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"991.5133917836305229009910190602702315103","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"933.2623131672597864768683274021352313168","PIS":"58.25107861637073642412269165813500019353","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.59083643696448425876390790397615852007","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3728.78","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"991.51","modeled_tax_share_percent":"26.59","savings_vs_reference_brl":"770.22"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2939.408860369322162131868747723260571076","supplier_own_ICMS":"734.8522150923305405329671869308151427690","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2204.556645276991621598901560792445428307","supplier_PIS_debit":"36.37518464707036175638187575307534956707","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3733.049252669039145907473309608540925267","ICMS_ST":"198.4100980749292459439011404713200885478","retailer_acquisition_cash":"3137.818958444251408075769888194580659624","retailer_PC_revenue_base":"3530.368400992165843886223736856666678396","retailer_PC_credit_base":"2204.556645276991621598901560792445428307","import_ICMS_base_before_grossup":"1378.04370","import_ICMS_gross_base":"1837.3916","import_payments":{"II":"0.00","IPI":"0.00","PIS":"28.34370","COFINS":"0.00","ICMS":"459.34790"},"eligible_import_credits":{"IPI":"0.00","PIS":"28.34370","COFINS":"0.00","ICMS":"459.34790"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"8.03148464707036175638187575307534956707","COFINS":"0.000000000000000000000000000000000000","ICMS":"473.9144131672597864768683274021352313168"},"retailer_debits":{"PIS":"58.25107861637073642412269165813500019353","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"36.37518464707036175638187575307534956707","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"21.87589396930037466774081590505965062646","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000007"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"2962.408124765654293213348331458567679040","reference_price_brl":"4499","savings_vs_reference_brl":"1536.591875234345706786651668541432320960","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"225.1430174821897262842144731908511436070","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"225.1430174821897262842144731908511436070"},"modeled_tax_share_percent":"7.599999999999999999999999999999999999999","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"2962.41","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"225.14","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"1536.59"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2346.516732283464566929133858267716535433","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2346.516732283464566929133858267716535433","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"178.3352716535433070866141732283464566929","IVA_applied":"0.27","presumed_ST_base":"2980.076250000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2346.516732283464566929133858267716535433","retailer_PC_revenue_base":"2962.408124765654293213348331458567679040","retailer_PC_credit_base":"2346.516732283464566929133858267716535433","import_ICMS_base_before_grossup":"1479.946050","import_ICMS_gross_base":"1479.946050","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"130.246050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"130.246050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"48.0892216535433070866141732283464566929","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"225.1430174821897262842144731908511436070","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"178.3352716535433070866141732283464566929","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"46.8077458286464191976002999625046869141","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"2783.187704406166311061651101441501306998","reference_price_brl":"4499","savings_vs_reference_brl":"1715.812295593833688938348898558498693002","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"45.92259712270174413251724317378477156547","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"45.92259712270174413251724317378477156547","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"2783.19","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"45.92","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"1715.81"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2204.556645276991621598901560792445428307","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2204.556645276991621598901560792445428307","supplier_PIS_debit":"36.37518464707036175638187575307534956707","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"2799.786939501779359430604982206405693950","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2204.556645276991621598901560792445428307","retailer_PC_revenue_base":"2783.187704406166311061651101441501306998","retailer_PC_credit_base":"2204.556645276991621598901560792445428307","import_ICMS_base_before_grossup":"1378.04370","import_ICMS_gross_base":"1378.04370","import_payments":{"II":"0.00","IPI":"0.00","PIS":"28.34370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"28.34370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"8.03148464707036175638187575307534956707","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"45.92259712270174413251724317378477156547","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"36.37518464707036175638187575307534956707","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"9.54741247563138237613536742070942199840","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000047"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"3655.128592283464566929133858267716535433","reference_price_brl":"4499","savings_vs_reference_brl":"843.871407716535433070866141732283464567","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"917.8634849999999999999999999999999999998","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"917.8634849999999999999999999999999999998","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.11166055656017642387320338542479374150","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3655.13","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"917.86","modeled_tax_share_percent":"25.11","savings_vs_reference_brl":"843.87"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2890.908614173228346456692913385826771653","supplier_own_ICMS":"722.7271535433070866141732283464566929132","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2168.181460629921259842519685039370078740","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3671.453939999999999999999999999999999999","ICMS_ST":"195.1363314566929133858267716535433070866","retailer_acquisition_cash":"3086.044945629921259842519685039370078740","retailer_PC_revenue_base":"3459.992260826771653543307086614173228346","retailer_PC_credit_base":"2168.181460629921259842519685039370078740","import_ICMS_base_before_grossup":"1349.70","import_ICMS_gross_base":"1799.6","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"449.90"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"449.90"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"467.9634849999999999999999999999999999998"},"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":"0.0000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"3225.336696194225721784776902887139107611","reference_price_brl":"4499","savings_vs_reference_brl":"1273.663303805774278215223097112860892389","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"488.0715889107611548556430446194225721784","modeled_net_tax_components_brl":{"II":"242.9460","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"245.1255889107611548556430446194225721784"},"modeled_tax_share_percent":"15.13242290290706745020541889853866555723","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3225.34","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"488.07","modeled_tax_share_percent":"15.13","savings_vs_reference_brl":"1273.66"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2609.445303712035995500562429696287964004","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2609.445303712035995500562429696287964004","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"198.3178430821147356580427446569178852643","IVA_applied":"0.27","presumed_ST_base":"3313.995535714285714285714285714285714285","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2609.445303712035995500562429696287964004","retailer_PC_revenue_base":"3225.336696194225721784776902887139107611","retailer_PC_credit_base":"2609.445303712035995500562429696287964004","import_ICMS_base_before_grossup":"1722.892050","import_ICMS_gross_base":"1722.892050","import_payments":{"II":"242.9460","IPI":"0.0000","PIS":"0.00","COFINS":"130.246050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"130.246050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"68.0717930821147356580427446569178852643","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"245.1255889107611548556430446194225721784","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"198.3178430821147356580427446569178852643","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"46.8077458286464191976002999625046869141","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","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"3030.209565107742315128758371395746350211","reference_price_brl":"4499","savings_vs_reference_brl":"1468.790434892257684871241628604253649789","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"292.9444578242777481996245131280298147785","modeled_net_tax_components_brl":{"II":"242.9460","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"49.99845782427774819962451312802981477848","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.667465286806386187529252691247594778722","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3030.21","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"292.94","modeled_tax_share_percent":"9.67","savings_vs_reference_brl":"1468.79"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2451.578505978567625666008830746690471520","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2451.578505978567625666008830746690471520","supplier_PIS_debit":"40.45104534864636582348914570732039278008","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3113.504702592780884595831215048296898830","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2451.578505978567625666008830746690471520","retailer_PC_revenue_base":"3030.209565107742315128758371395746350211","retailer_PC_credit_base":"2451.578505978567625666008830746690471520","import_ICMS_base_before_grossup":"1620.98970","import_ICMS_gross_base":"1620.98970","import_payments":{"II":"242.9460","IPI":"0.0000","PIS":"28.34370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"28.34370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"12.10734534864636582348914570732039278008","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"49.99845782427774819962451312802981477848","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"40.45104534864636582348914570732039278008","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"9.54741247563138237613536742070942199840","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"4000.921732283464566929133858267716535433","reference_price_brl":"4499","savings_vs_reference_brl":"498.078267716535433070866141732283464567","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"1263.656625000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"242.9460","IPI":"0.000000000000000000000000000000000000","ICMS":"1020.710625000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"31.58413759518328315919957499557287055074","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4000.92","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"1263.66","modeled_tax_share_percent":"31.58","savings_vs_reference_brl":"498.08"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3214.836614173228346456692913385826771653","supplier_own_ICMS":"803.7091535433070866141732283464566929132","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2411.127460629921259842519685039370078740","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"4082.842499999999999999999999999999999999","ICMS_ST":"217.0014714566929133858267716535433070868","retailer_acquisition_cash":"3431.838085629921259842519685039370078740","retailer_PC_revenue_base":"3783.920260826771653543307086614173228346","retailer_PC_credit_base":"2411.127460629921259842519685039370078740","import_ICMS_base_before_grossup":"1592.6460","import_ICMS_gross_base":"2123.528","import_payments":{"II":"242.9460","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"530.8820"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"530.8820"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"489.8286250000000000000000000000000000000"},"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","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"2980.211107283464566929133858267716535433","reference_price_brl":"4499","savings_vs_reference_brl":"1518.788892716535433070866141732283464567","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"242.946000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"242.9460","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"8.151972838644012391997206600150070949385","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"2980.21","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"242.95","modeled_tax_share_percent":"8.15","savings_vs_reference_brl":"1518.79"},"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"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2411.127460629921259842519685039370078740","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2411.127460629921259842519685039370078740","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3062.131875000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2411.127460629921259842519685039370078740","retailer_PC_revenue_base":"2980.211107283464566929133858267716535433","retailer_PC_credit_base":"2411.127460629921259842519685039370078740","import_ICMS_base_before_grossup":"1592.6460","import_ICMS_gross_base":"1592.6460","import_payments":{"II":"242.9460","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","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"2962.408124765654293213348331458567679040","reference_price_brl":"4499","savings_vs_reference_brl":"1536.591875234345706786651668541432320960","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"225.1430174821897262842144731908511436070","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"225.1430174821897262842144731908511436070"},"modeled_tax_share_percent":"7.599999999999999999999999999999999999999","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"2962.41","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"225.14","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"1536.59"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2346.516732283464566929133858267716535433","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2346.516732283464566929133858267716535433","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"178.3352716535433070866141732283464566929","IVA_applied":"0.27","presumed_ST_base":"2980.076250000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2346.516732283464566929133858267716535433","retailer_PC_revenue_base":"2962.408124765654293213348331458567679040","retailer_PC_credit_base":"2346.516732283464566929133858267716535433","import_ICMS_base_before_grossup":"1479.946050","import_ICMS_gross_base":"1479.946050","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"130.246050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"130.246050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"48.0892216535433070866141732283464566929","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"225.1430174821897262842144731908511436070","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"178.3352716535433070866141732283464566929","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"46.8077458286464191976002999625046869141","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"2783.187704406166311061651101441501306998","reference_price_brl":"4499","savings_vs_reference_brl":"1715.812295593833688938348898558498693002","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"45.92259712270174413251724317378477156547","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"45.92259712270174413251724317378477156547","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"2783.19","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"45.92","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"1715.81"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2204.556645276991621598901560792445428307","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2204.556645276991621598901560792445428307","supplier_PIS_debit":"36.37518464707036175638187575307534956707","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"2799.786939501779359430604982206405693950","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2204.556645276991621598901560792445428307","retailer_PC_revenue_base":"2783.187704406166311061651101441501306998","retailer_PC_credit_base":"2204.556645276991621598901560792445428307","import_ICMS_base_before_grossup":"1378.04370","import_ICMS_gross_base":"1378.04370","import_payments":{"II":"0.00","IPI":"0.00","PIS":"28.34370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"28.34370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"8.03148464707036175638187575307534956707","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"45.92259712270174413251724317378477156547","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"36.37518464707036175638187575307534956707","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"9.54741247563138237613536742070942199840","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000047"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"3655.128592283464566929133858267716535433","reference_price_brl":"4499","savings_vs_reference_brl":"843.871407716535433070866141732283464567","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"917.8634849999999999999999999999999999998","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"917.8634849999999999999999999999999999998","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.11166055656017642387320338542479374150","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3655.13","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"917.86","modeled_tax_share_percent":"25.11","savings_vs_reference_brl":"843.87"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2890.908614173228346456692913385826771653","supplier_own_ICMS":"722.7271535433070866141732283464566929132","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2168.181460629921259842519685039370078740","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3671.453939999999999999999999999999999999","ICMS_ST":"195.1363314566929133858267716535433070866","retailer_acquisition_cash":"3086.044945629921259842519685039370078740","retailer_PC_revenue_base":"3459.992260826771653543307086614173228346","retailer_PC_credit_base":"2168.181460629921259842519685039370078740","import_ICMS_base_before_grossup":"1349.70","import_ICMS_gross_base":"1799.6","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"449.90"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"449.90"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"467.9634849999999999999999999999999999998"},"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":"0.0000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"2737.265107283464566929133858267716535433","reference_price_brl":"4499","savings_vs_reference_brl":"1761.734892716535433070866141732283464567","fixed_residual_brl":"2737.265107283464566929133858267716535433","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":"2737.27","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1761.73"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2168.181460629921259842519685039370078740","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2168.181460629921259842519685039370078740","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"2753.590455000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2168.181460629921259842519685039370078740","retailer_PC_revenue_base":"2737.265107283464566929133858267716535433","retailer_PC_credit_base":"2168.181460629921259842519685039370078740","import_ICMS_base_before_grossup":"1349.70","import_ICMS_gross_base":"1349.70","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"2980.211107283464566929133858267716535433","reference_price_brl":"4499","savings_vs_reference_brl":"1518.788892716535433070866141732283464567","fixed_residual_brl":"2737.265107283464566929133858267716535433","modeled_net_tax_total_brl":"242.946000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"242.9460","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"8.151972838644012391997206600150070949385","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"2980.21","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"242.95","modeled_tax_share_percent":"8.15","savings_vs_reference_brl":"1518.79"},"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"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2411.127460629921259842519685039370078740","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2411.127460629921259842519685039370078740","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3062.131875000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2411.127460629921259842519685039370078740","retailer_PC_revenue_base":"2980.211107283464566929133858267716535433","retailer_PC_credit_base":"2411.127460629921259842519685039370078740","import_ICMS_base_before_grossup":"1592.6460","import_ICMS_gross_base":"1592.6460","import_payments":{"II":"242.9460","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","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008-CUSTOMS-0_30","product_id":"BR-T008","tax_profile_id":"T08","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":"2737.265107283464566929133858267716535433","reference_price_brl":"4499","savings_vs_reference_brl":"1761.734892716535433070866141732283464567","fixed_residual_brl":"2737.265107283464566929133858267716535433","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":"2737.27","fixed_residual_brl":"2737.27","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1761.73"},"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":"2168.181460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1349.70","baseline_upstream_price_ex_IPI_ST_brl":"3542.519685039370078740157480314960629921","baseline_adjusted_IVA":"0.27","calibrated_to_price_brl":"4499","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2168.181460629921259842519685039370078740","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2168.181460629921259842519685039370078740","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"2753.590455000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2168.181460629921259842519685039370078740","retailer_PC_revenue_base":"2737.265107283464566929133858267716535433","retailer_PC_credit_base":"2168.181460629921259842519685039370078740","import_ICMS_base_before_grossup":"1349.70","import_ICMS_gross_base":"1349.70","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","A-SWITCH-EX02"],"source_ids":["P022","S002","EP012","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.","TIPI Ex02 built-in-screen retail-set treatment is a scenario; ordinary20% alternative supplied.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}