{"scenario":{"scenario_id":"EDU-BR-T008-CUSTOMS-0_40","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":"0.40","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 0.40 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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"0.40","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-T008"},"sensitivity_fixture":{"product_id":"BR-T008","dimension":"customs_fraction","value":"0.40","status":"feasible","result":{"price_brl":"4499.00","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"1842.72","modeled_tax_share_percent":"40.96","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_40","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":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"1842.716892716535433070866141732283464566","modeled_net_tax_components_brl":{"II":"323.9280","IPI":"0.000000000000000000000000000000000000","ICMS":"1124.750000000000000000000000000000000000","PIS":"70.28801870078740157480314960629921259842","COFINS":"323.7508740157480314960629921259842519685"},"modeled_tax_share_percent":"40.95836614173228346456692913385826771651","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4499.00","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"1842.72","modeled_tax_share_percent":"40.96","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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2334.981000","import_ICMS_gross_base":"3113.3080","import_payments":{"II":"323.9280","IPI":"0.0000","PIS":"37.79160","COFINS":"173.661400","ICMS":"778.327000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"37.79160","COFINS":"173.661400","ICMS":"778.327000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"6.04708110236220472440944881889763779528","COFINS":"28.2622220472440944881889763779527559055","ICMS":"346.4230000000000000000000000000000000000"},"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 0.40 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_40","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":"3978.820013022789882294014525419484097170","reference_price_brl":"4499","savings_vs_reference_brl":"520.179986977210117705985474580515902830","fixed_residual_brl":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"1322.536905739325315364880667151767561737","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"973.6430909090909090909090909090909090908","PIS":"62.23511291566343463265438927572070020173","COFINS":"286.6587019145709716413171869669559524443"},"modeled_tax_share_percent":"33.23942529218775419549454709720176815748","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3978.82","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"1322.54","modeled_tax_share_percent":"33.24","savings_vs_reference_brl":"520.18"},"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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"3066.592412312097351467430207587687902648","supplier_own_ICMS":"766.6481030780243378668575518969219756620","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2299.944309234073013600572655690765926986","supplier_PIS_debit":"37.94908110236220472440944881889763779527","supplier_COFINS_debit":"174.7957675017895490336435218324982104509","IVA_applied":"0.27","presumed_ST_base":"3894.572363636363636363636363636363636363","ICMS_ST":"206.9949878310665712240515390121689334288","retailer_acquisition_cash":"3273.587400143163922691481746599856836077","retailer_PC_revenue_base":"3771.825025191723311069962986407315163741","retailer_PC_credit_base":"2299.944309234073013600572655690765926986","import_ICMS_base_before_grossup":"2011.053000","import_ICMS_gross_base":"2681.4040","import_payments":{"II":"0.00","IPI":"0.00","PIS":"37.79160","COFINS":"173.661400","ICMS":"670.351000"},"eligible_import_credits":{"IPI":"0.00","PIS":"37.79160","COFINS":"173.661400","ICMS":"670.351000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.15748110236220472440944881889763779527","COFINS":"1.1343675017895490336435218324982104509","ICMS":"303.2920909090909090909090909090909090908"},"retailer_debits":{"PIS":"62.23511291566343463265438927572070020173","COFINS":"286.6587019145709716413171869669559524443","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"37.94908110236220472440944881889763779527","COFINS":"174.7957675017895490336435218324982104509","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"24.28603181330122990824494045682306240646","COFINS":"111.8629344127814226076736651344577419934","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 0.40 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_40","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":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"1842.716892716535433070866141732283464566","modeled_net_tax_components_brl":{"II":"323.9280","IPI":"0.000000000000000000000000000000000000","ICMS":"1124.750000000000000000000000000000000000","PIS":"70.28801870078740157480314960629921259842","COFINS":"323.7508740157480314960629921259842519685"},"modeled_tax_share_percent":"40.95836614173228346456692913385826771651","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4499.00","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"1842.72","modeled_tax_share_percent":"40.96","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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2334.981000","import_ICMS_gross_base":"3113.3080","import_payments":{"II":"323.9280","IPI":"0.0000","PIS":"37.79160","COFINS":"173.661400","ICMS":"778.327000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"37.79160","COFINS":"173.661400","ICMS":"778.327000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"6.04708110236220472440944881889763779528","COFINS":"28.2622220472440944881889763779527559055","ICMS":"346.4230000000000000000000000000000000000"},"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 0.40 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_40","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":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"627.6960742961107134335480792173705559533","modeled_net_tax_components_brl":{"II":"323.9280","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"54.18565649606299212598425196850393700789","COFINS":"249.5824178000477213075638272488666189454"},"modeled_tax_share_percent":"19.11388713475925499431661998618158584875","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3283.98","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"627.70","modeled_tax_share_percent":"19.11","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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2334.981000","import_ICMS_gross_base":"2334.981000","import_payments":{"II":"323.9280","IPI":"0.0000","PIS":"37.79160","COFINS":"173.661400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"37.79160","COFINS":"173.661400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"6.04708110236220472440944881889763779528","COFINS":"28.2622220472440944881889763779527559055","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 0.40 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_40","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":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"1745.262000917296052279179388290749370614","modeled_net_tax_components_brl":{"II":"323.9280","IPI":"0.000000000000000000000000000000000000","ICMS":"1104.665178571428571428571428571428571428","PIS":"0.000000000000000000000000000000000000","COFINS":"316.6688223458674808506079597193207991858"},"modeled_tax_share_percent":"39.65112154969404928186351518243497575103","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4401.55","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"1745.26","modeled_tax_share_percent":"39.65","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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2297.189400","import_ICMS_gross_base":"3062.9192","import_payments":{"II":"323.9280","IPI":"0.0000","PIS":"0.00","COFINS":"173.661400","ICMS":"765.729800"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"173.661400","ICMS":"765.729800"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"24.6564430821147356580427446569178852643","ICMS":"338.9353785714285714285714285714285714280"},"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 0.40 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_40","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":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"1425.471253739765416670557963630426151935","modeled_net_tax_components_brl":{"II":"323.9280","IPI":"0.000000000000000000000000000000000000","ICMS":"1037.834900864260294865277071682765632944","PIS":"63.70835287550512180528089194766051899142","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"34.92300436674054939494788660564865446778","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4081.75","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"1425.47","modeled_tax_share_percent":"34.92","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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2161.31960","import_ICMS_gross_base":"2881.759466666666666666666666666666666667","import_payments":{"II":"323.9280","IPI":"0.0000","PIS":"37.79160","COFINS":"0.00","ICMS":"720.4398666666666666666666666666666666667"},"eligible_import_credits":{"IPI":"0.0000","PIS":"37.79160","COFINS":"0.00","ICMS":"720.4398666666666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"2.65944534864636582348914570732039278008","COFINS":"0.000000000000000000000000000000000000","ICMS":"317.3950341975936281986104050160989662773"},"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 0.40 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_40","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":"3978.820013022789882294014525419484097170","reference_price_brl":"4499","savings_vs_reference_brl":"520.179986977210117705985474580515902830","fixed_residual_brl":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"1322.536905739325315364880667151767561737","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"973.6430909090909090909090909090909090908","PIS":"62.23511291566343463265438927572070020173","COFINS":"286.6587019145709716413171869669559524443"},"modeled_tax_share_percent":"33.23942529218775419549454709720176815748","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3978.82","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"1322.54","modeled_tax_share_percent":"33.24","savings_vs_reference_brl":"520.18"},"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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"3066.592412312097351467430207587687902648","supplier_own_ICMS":"766.6481030780243378668575518969219756620","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2299.944309234073013600572655690765926986","supplier_PIS_debit":"37.94908110236220472440944881889763779527","supplier_COFINS_debit":"174.7957675017895490336435218324982104509","IVA_applied":"0.27","presumed_ST_base":"3894.572363636363636363636363636363636363","ICMS_ST":"206.9949878310665712240515390121689334288","retailer_acquisition_cash":"3273.587400143163922691481746599856836077","retailer_PC_revenue_base":"3771.825025191723311069962986407315163741","retailer_PC_credit_base":"2299.944309234073013600572655690765926986","import_ICMS_base_before_grossup":"2011.053000","import_ICMS_gross_base":"2681.4040","import_payments":{"II":"0.00","IPI":"0.00","PIS":"37.79160","COFINS":"173.661400","ICMS":"670.351000"},"eligible_import_credits":{"IPI":"0.00","PIS":"37.79160","COFINS":"173.661400","ICMS":"670.351000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.15748110236220472440944881889763779527","COFINS":"1.1343675017895490336435218324982104509","ICMS":"303.2920909090909090909090909090909090908"},"retailer_debits":{"PIS":"62.23511291566343463265438927572070020173","COFINS":"286.6587019145709716413171869669559524443","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"37.94908110236220472440944881889763779527","COFINS":"174.7957675017895490336435218324982104509","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"24.28603181330122990824494045682306240646","COFINS":"111.8629344127814226076736651344577419934","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 0.40 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_40","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":"2927.033727034120734908136482939632545932","reference_price_brl":"4499","savings_vs_reference_brl":"1571.966272965879265091863517060367454068","fixed_residual_brl":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"270.7506197506561679790026246719160104987","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"48.29605649606299212598425196850393700788","COFINS":"222.4545632545931758530183727034120734908"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"2927.03","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"270.75","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"1571.97"},"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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2299.944309234073013600572655690765926986","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2299.944309234073013600572655690765926986","supplier_PIS_debit":"37.94908110236220472440944881889763779527","supplier_COFINS_debit":"174.7957675017895490336435218324982104509","IVA_applied":"0.27","presumed_ST_base":"2920.929272727272727272727272727272727272","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2299.944309234073013600572655690765926986","retailer_PC_revenue_base":"2927.033727034120734908136482939632545932","retailer_PC_credit_base":"2299.944309234073013600572655690765926986","import_ICMS_base_before_grossup":"2011.053000","import_ICMS_gross_base":"2011.053000","import_payments":{"II":"0.00","IPI":"0.00","PIS":"37.79160","COFINS":"173.661400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"37.79160","COFINS":"173.661400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.15748110236220472440944881889763779527","COFINS":"1.1343675017895490336435218324982104509","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"48.29605649606299212598425196850393700788","COFINS":"222.4545632545931758530183727034120734908","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"37.94908110236220472440944881889763779527","COFINS":"174.7957675017895490336435218324982104509","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"10.34697539370078740157480314960629921261","COFINS":"47.6587957528036268193748508709138630399","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 0.40 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_40","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":"3892.953481731991293296130191518268008707","reference_price_brl":"4499","savings_vs_reference_brl":"606.046518268008706703869808481731991293","fixed_residual_brl":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"1236.670374448526726366996333250551473274","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"956.2566071428571428571428571428571428570","PIS":"0.000000000000000000000000000000000000","COFINS":"280.4137673056695835098534761076943304165"},"modeled_tax_share_percent":"31.76689318923808208924991769446615737881","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3892.95","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"1236.67","modeled_tax_share_percent":"31.77","savings_vs_reference_brl":"606.05"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"3011.831833520809898762654668166479190101","supplier_own_ICMS":"752.9579583802024746906636670416197975252","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2258.873875140607424071991001124859392576","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"171.6744145106861642294713160854893138358","IVA_applied":"0.27","presumed_ST_base":"3825.026428571428571428571428571428571428","ICMS_ST":"203.2986487626546681664791901012373453318","retailer_acquisition_cash":"3215.130482283464566929133858267716535433","retailer_PC_revenue_base":"3689.654832969336625129651001417030663375","retailer_PC_credit_base":"2258.873875140607424071991001124859392576","import_ICMS_base_before_grossup":"1973.261400","import_ICMS_gross_base":"2631.0152","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"173.661400","ICMS":"657.753800"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"173.661400","ICMS":"657.753800"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"-1.9869854893138357705286839145106861642","ICMS":"298.5028071428571428571428571428571428570"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"280.4137673056695835098534761076943304165","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"171.6744145106861642294713160854893138358","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"108.7393527949834192803821600222050165807","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 0.40 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_40","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":"3611.119878415050125240269229137934793468","reference_price_brl":"4499","savings_vs_reference_brl":"887.880121584949874759730770862065206532","fixed_residual_brl":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"954.8367711315855583111353708702182580354","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"898.4047839349262836807320793085917641078","PIS":"56.43198719665927463040329156162649392758","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.44156946544436460077318287971437682204","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3611.12","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"954.84","modeled_tax_share_percent":"26.44","savings_vs_reference_brl":"887.88"},"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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2829.621366724177271435376627743596107426","supplier_own_ICMS":"707.4053416810443178588441569358990268565","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2122.216025043132953576532470807697080570","supplier_PIS_debit":"35.01656441321169373401278576832700182940","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3593.619135739705134722928317234367056431","ICMS_ST":"190.9994422538819658218879223726927372513","retailer_acquisition_cash":"3020.620808978059237257264550116288844677","retailer_PC_revenue_base":"3420.120436161168159418381306765242056217","retailer_PC_credit_base":"2122.216025043132953576532470807697080570","import_ICMS_base_before_grossup":"1837.39160","import_ICMS_gross_base":"2449.855466666666666666666666666666666667","import_payments":{"II":"0.00","IPI":"0.00","PIS":"37.79160","COFINS":"0.00","ICMS":"612.4638666666666666666666666666666666667"},"eligible_import_credits":{"IPI":"0.00","PIS":"37.79160","COFINS":"0.00","ICMS":"612.4638666666666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-2.77503558678830626598721423167299817060","COFINS":"0.000000000000000000000000000000000000","ICMS":"285.9409172682596170140654126419250974411"},"retailer_debits":{"PIS":"56.43198719665927463040329156162649392758","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"35.01656441321169373401278576832700182940","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"21.41542278344758089639050579329949209818","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-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 0.40 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_40","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":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"627.6960742961107134335480792173705559533","modeled_net_tax_components_brl":{"II":"323.9280","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"54.18565649606299212598425196850393700789","COFINS":"249.5824178000477213075638272488666189454"},"modeled_tax_share_percent":"19.11388713475925499431661998618158584875","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3283.98","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"627.70","modeled_tax_share_percent":"19.11","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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2334.981000","import_ICMS_gross_base":"2334.981000","import_payments":{"II":"323.9280","IPI":"0.0000","PIS":"37.79160","COFINS":"173.661400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"37.79160","COFINS":"173.661400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"6.04708110236220472440944881889763779528","COFINS":"28.2622220472440944881889763779527559055","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 0.40 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_40","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":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"1745.262000917296052279179388290749370614","modeled_net_tax_components_brl":{"II":"323.9280","IPI":"0.000000000000000000000000000000000000","ICMS":"1104.665178571428571428571428571428571428","PIS":"0.000000000000000000000000000000000000","COFINS":"316.6688223458674808506079597193207991858"},"modeled_tax_share_percent":"39.65112154969404928186351518243497575103","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4401.55","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"1745.26","modeled_tax_share_percent":"39.65","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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2297.189400","import_ICMS_gross_base":"3062.9192","import_payments":{"II":"323.9280","IPI":"0.0000","PIS":"0.00","COFINS":"173.661400","ICMS":"765.729800"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"173.661400","ICMS":"765.729800"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"24.6564430821147356580427446569178852643","ICMS":"338.9353785714285714285714285714285714280"},"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 0.40 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_40","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":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"1425.471253739765416670557963630426151935","modeled_net_tax_components_brl":{"II":"323.9280","IPI":"0.000000000000000000000000000000000000","ICMS":"1037.834900864260294865277071682765632944","PIS":"63.70835287550512180528089194766051899142","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"34.92300436674054939494788660564865446778","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4081.75","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"1425.47","modeled_tax_share_percent":"34.92","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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2161.31960","import_ICMS_gross_base":"2881.759466666666666666666666666666666667","import_payments":{"II":"323.9280","IPI":"0.0000","PIS":"37.79160","COFINS":"0.00","ICMS":"720.4398666666666666666666666666666666667"},"eligible_import_credits":{"IPI":"0.0000","PIS":"37.79160","COFINS":"0.00","ICMS":"720.4398666666666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"2.65944534864636582348914570732039278008","COFINS":"0.000000000000000000000000000000000000","ICMS":"317.3950341975936281986104050160989662773"},"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 0.40 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_40","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":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"569.0535889107611548556430446194225721784","modeled_net_tax_components_brl":{"II":"323.9280","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"245.1255889107611548556430446194225721784"},"modeled_tax_share_percent":"17.64323053720942326694055853138488740964","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3225.34","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"569.05","modeled_tax_share_percent":"17.64","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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2297.189400","import_ICMS_gross_base":"2297.189400","import_payments":{"II":"323.9280","IPI":"0.0000","PIS":"0.00","COFINS":"173.661400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"173.661400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"24.6564430821147356580427446569178852643","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 0.40 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_40","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":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"373.9264578242777481996245131280298147785","modeled_net_tax_components_brl":{"II":"323.9280","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"49.99845782427774819962451312802981477848","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"12.33995371574184825003900358833012637163","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3030.21","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"373.93","modeled_tax_share_percent":"12.34","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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2161.31960","import_ICMS_gross_base":"2161.31960","import_payments":{"II":"323.9280","IPI":"0.0000","PIS":"37.79160","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"37.79160","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"2.65944534864636582348914570732039278008","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 0.40 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_40","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":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"1344.638625000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"323.9280","IPI":"0.000000000000000000000000000000000000","ICMS":"1020.710625000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"33.60822117938728528422171064281919603329","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4000.92","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"1344.64","modeled_tax_share_percent":"33.61","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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2123.5280","import_ICMS_gross_base":"2831.370666666666666666666666666666666667","import_payments":{"II":"323.9280","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"707.8426666666666666666666666666666666667"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"707.8426666666666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"312.8679583333333333333333333333333333333"},"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 0.40 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_40","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":"2927.033727034120734908136482939632545932","reference_price_brl":"4499","savings_vs_reference_brl":"1571.966272965879265091863517060367454068","fixed_residual_brl":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"270.7506197506561679790026246719160104987","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"48.29605649606299212598425196850393700788","COFINS":"222.4545632545931758530183727034120734908"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"2927.03","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"270.75","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"1571.97"},"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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2299.944309234073013600572655690765926986","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2299.944309234073013600572655690765926986","supplier_PIS_debit":"37.94908110236220472440944881889763779527","supplier_COFINS_debit":"174.7957675017895490336435218324982104509","IVA_applied":"0.27","presumed_ST_base":"2920.929272727272727272727272727272727272","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2299.944309234073013600572655690765926986","retailer_PC_revenue_base":"2927.033727034120734908136482939632545932","retailer_PC_credit_base":"2299.944309234073013600572655690765926986","import_ICMS_base_before_grossup":"2011.053000","import_ICMS_gross_base":"2011.053000","import_payments":{"II":"0.00","IPI":"0.00","PIS":"37.79160","COFINS":"173.661400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"37.79160","COFINS":"173.661400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.15748110236220472440944881889763779527","COFINS":"1.1343675017895490336435218324982104509","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"48.29605649606299212598425196850393700788","COFINS":"222.4545632545931758530183727034120734908","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"37.94908110236220472440944881889763779527","COFINS":"174.7957675017895490336435218324982104509","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"10.34697539370078740157480314960629921261","COFINS":"47.6587957528036268193748508709138630399","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 0.40 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_40","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":"3892.953481731991293296130191518268008707","reference_price_brl":"4499","savings_vs_reference_brl":"606.046518268008706703869808481731991293","fixed_residual_brl":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"1236.670374448526726366996333250551473274","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"956.2566071428571428571428571428571428570","PIS":"0.000000000000000000000000000000000000","COFINS":"280.4137673056695835098534761076943304165"},"modeled_tax_share_percent":"31.76689318923808208924991769446615737881","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3892.95","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"1236.67","modeled_tax_share_percent":"31.77","savings_vs_reference_brl":"606.05"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"3011.831833520809898762654668166479190101","supplier_own_ICMS":"752.9579583802024746906636670416197975252","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2258.873875140607424071991001124859392576","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"171.6744145106861642294713160854893138358","IVA_applied":"0.27","presumed_ST_base":"3825.026428571428571428571428571428571428","ICMS_ST":"203.2986487626546681664791901012373453318","retailer_acquisition_cash":"3215.130482283464566929133858267716535433","retailer_PC_revenue_base":"3689.654832969336625129651001417030663375","retailer_PC_credit_base":"2258.873875140607424071991001124859392576","import_ICMS_base_before_grossup":"1973.261400","import_ICMS_gross_base":"2631.0152","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"173.661400","ICMS":"657.753800"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"173.661400","ICMS":"657.753800"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"-1.9869854893138357705286839145106861642","ICMS":"298.5028071428571428571428571428571428570"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"280.4137673056695835098534761076943304165","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"171.6744145106861642294713160854893138358","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"108.7393527949834192803821600222050165807","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 0.40 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_40","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":"3611.119878415050125240269229137934793468","reference_price_brl":"4499","savings_vs_reference_brl":"887.880121584949874759730770862065206532","fixed_residual_brl":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"954.8367711315855583111353708702182580354","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"898.4047839349262836807320793085917641078","PIS":"56.43198719665927463040329156162649392758","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.44156946544436460077318287971437682204","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3611.12","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"954.84","modeled_tax_share_percent":"26.44","savings_vs_reference_brl":"887.88"},"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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2829.621366724177271435376627743596107426","supplier_own_ICMS":"707.4053416810443178588441569358990268565","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2122.216025043132953576532470807697080570","supplier_PIS_debit":"35.01656441321169373401278576832700182940","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3593.619135739705134722928317234367056431","ICMS_ST":"190.9994422538819658218879223726927372513","retailer_acquisition_cash":"3020.620808978059237257264550116288844677","retailer_PC_revenue_base":"3420.120436161168159418381306765242056217","retailer_PC_credit_base":"2122.216025043132953576532470807697080570","import_ICMS_base_before_grossup":"1837.39160","import_ICMS_gross_base":"2449.855466666666666666666666666666666667","import_payments":{"II":"0.00","IPI":"0.00","PIS":"37.79160","COFINS":"0.00","ICMS":"612.4638666666666666666666666666666666667"},"eligible_import_credits":{"IPI":"0.00","PIS":"37.79160","COFINS":"0.00","ICMS":"612.4638666666666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-2.77503558678830626598721423167299817060","COFINS":"0.000000000000000000000000000000000000","ICMS":"285.9409172682596170140654126419250974411"},"retailer_debits":{"PIS":"56.43198719665927463040329156162649392758","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"35.01656441321169373401278576832700182940","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"21.41542278344758089639050579329949209818","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-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 0.40 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_40","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":"2874.765267622797150356205474315710536183","reference_price_brl":"4499","savings_vs_reference_brl":"1624.234732377202849643794525684289463817","fixed_residual_brl":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"218.4821603393325834270716160479940007499","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"218.4821603393325834270716160479940007499"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"2874.77","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"218.48","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"1624.23"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2258.873875140607424071991001124859392576","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2258.873875140607424071991001124859392576","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"171.6744145106861642294713160854893138358","IVA_applied":"0.27","presumed_ST_base":"2868.769821428571428571428571428571428572","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2258.873875140607424071991001124859392576","retailer_PC_revenue_base":"2874.765267622797150356205474315710536183","retailer_PC_credit_base":"2258.873875140607424071991001124859392576","import_ICMS_base_before_grossup":"1973.261400","import_ICMS_gross_base":"1973.261400","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"173.661400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"173.661400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"-1.9869854893138357705286839145106861642","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"218.4821603393325834270716160479940007499","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"171.6744145106861642294713160854893138358","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"46.8077458286464191976002999625046869141","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","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 0.40 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_40","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":"2700.847084172307643039282011456752959261","reference_price_brl":"4499","savings_vs_reference_brl":"1798.152915827692356960717988543247040739","fixed_residual_brl":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"44.56397688884307611014815318903642382781","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"44.56397688884307611014815318903642382781","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":"2700.85","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"44.56","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"1798.15"},"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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2122.216025043132953576532470807697080569","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2122.216025043132953576532470807697080569","supplier_PIS_debit":"35.01656441321169373401278576832700182939","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"2695.214351804778851042196237925775292323","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2122.216025043132953576532470807697080569","retailer_PC_revenue_base":"2700.847084172307643039282011456752959261","retailer_PC_credit_base":"2122.216025043132953576532470807697080569","import_ICMS_base_before_grossup":"1837.39160","import_ICMS_gross_base":"1837.39160","import_payments":{"II":"0.00","IPI":"0.00","PIS":"37.79160","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"37.79160","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-2.77503558678830626598721423167299817061","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"44.56397688884307611014815318903642382781","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"35.01656441321169373401278576832700182939","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"9.54741247563138237613536742070942199842","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000019"},"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 0.40 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_40","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":"3539.864212283464566929133858267716535433","reference_price_brl":"4499","savings_vs_reference_brl":"959.135787716535433070866141732283464567","fixed_residual_brl":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"883.5811049999999999999999999999999999998","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"883.5811049999999999999999999999999999998","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"24.96087567240403406393432517014754259793","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3539.86","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"883.58","modeled_tax_share_percent":"24.96","savings_vs_reference_brl":"959.14"},"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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2782.932614173228346456692913385826771653","supplier_own_ICMS":"695.7331535433070866141732283464566929132","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2087.199460629921259842519685039370078740","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3534.324419999999999999999999999999999999","ICMS_ST":"187.8479514566929133858267716535433070866","retailer_acquisition_cash":"2970.780565629921259842519685039370078740","retailer_PC_revenue_base":"3352.016260826771653543307086614173228346","retailer_PC_credit_base":"2087.199460629921259842519685039370078740","import_ICMS_base_before_grossup":"1799.60","import_ICMS_gross_base":"2399.466666666666666666666666666666666667","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"599.8666666666666666666666666666666666667"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"599.8666666666666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"283.7144383333333333333333333333333333331"},"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 0.40 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_40","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":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"569.0535889107611548556430446194225721784","modeled_net_tax_components_brl":{"II":"323.9280","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"245.1255889107611548556430446194225721784"},"modeled_tax_share_percent":"17.64323053720942326694055853138488740964","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3225.34","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"569.05","modeled_tax_share_percent":"17.64","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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2297.189400","import_ICMS_gross_base":"2297.189400","import_payments":{"II":"323.9280","IPI":"0.0000","PIS":"0.00","COFINS":"173.661400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"173.661400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"24.6564430821147356580427446569178852643","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 0.40 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_40","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":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"373.9264578242777481996245131280298147785","modeled_net_tax_components_brl":{"II":"323.9280","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"49.99845782427774819962451312802981477848","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"12.33995371574184825003900358833012637163","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3030.21","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"373.93","modeled_tax_share_percent":"12.34","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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2161.31960","import_ICMS_gross_base":"2161.31960","import_payments":{"II":"323.9280","IPI":"0.0000","PIS":"37.79160","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"37.79160","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"2.65944534864636582348914570732039278008","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 0.40 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_40","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":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"1344.638625000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"323.9280","IPI":"0.000000000000000000000000000000000000","ICMS":"1020.710625000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"33.60822117938728528422171064281919603329","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4000.92","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"1344.64","modeled_tax_share_percent":"33.61","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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2123.5280","import_ICMS_gross_base":"2831.370666666666666666666666666666666667","import_payments":{"II":"323.9280","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"707.8426666666666666666666666666666666667"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"707.8426666666666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"312.8679583333333333333333333333333333333"},"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 0.40 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_40","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":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"323.928000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"323.9280","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.86929711819201652266294213353342793251","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"2980.21","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"323.93","modeled_tax_share_percent":"10.87","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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2123.5280","import_ICMS_gross_base":"2123.5280","import_payments":{"II":"323.9280","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 0.40 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_40","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":"2874.765267622797150356205474315710536183","reference_price_brl":"4499","savings_vs_reference_brl":"1624.234732377202849643794525684289463817","fixed_residual_brl":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"218.4821603393325834270716160479940007499","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"218.4821603393325834270716160479940007499"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"2874.77","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"218.48","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"1624.23"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2258.873875140607424071991001124859392576","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2258.873875140607424071991001124859392576","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"171.6744145106861642294713160854893138358","IVA_applied":"0.27","presumed_ST_base":"2868.769821428571428571428571428571428572","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2258.873875140607424071991001124859392576","retailer_PC_revenue_base":"2874.765267622797150356205474315710536183","retailer_PC_credit_base":"2258.873875140607424071991001124859392576","import_ICMS_base_before_grossup":"1973.261400","import_ICMS_gross_base":"1973.261400","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"173.661400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"173.661400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"-1.9869854893138357705286839145106861642","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"218.4821603393325834270716160479940007499","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"171.6744145106861642294713160854893138358","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"46.8077458286464191976002999625046869141","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","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 0.40 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_40","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":"2700.847084172307643039282011456752959261","reference_price_brl":"4499","savings_vs_reference_brl":"1798.152915827692356960717988543247040739","fixed_residual_brl":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"44.56397688884307611014815318903642382781","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"44.56397688884307611014815318903642382781","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":"2700.85","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"44.56","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"1798.15"},"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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2122.216025043132953576532470807697080569","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2122.216025043132953576532470807697080569","supplier_PIS_debit":"35.01656441321169373401278576832700182939","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"2695.214351804778851042196237925775292323","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2122.216025043132953576532470807697080569","retailer_PC_revenue_base":"2700.847084172307643039282011456752959261","retailer_PC_credit_base":"2122.216025043132953576532470807697080569","import_ICMS_base_before_grossup":"1837.39160","import_ICMS_gross_base":"1837.39160","import_payments":{"II":"0.00","IPI":"0.00","PIS":"37.79160","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"37.79160","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-2.77503558678830626598721423167299817061","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"44.56397688884307611014815318903642382781","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"35.01656441321169373401278576832700182939","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"9.54741247563138237613536742070942199842","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000019"},"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 0.40 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_40","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":"3539.864212283464566929133858267716535433","reference_price_brl":"4499","savings_vs_reference_brl":"959.135787716535433070866141732283464567","fixed_residual_brl":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"883.5811049999999999999999999999999999998","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"883.5811049999999999999999999999999999998","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"24.96087567240403406393432517014754259793","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3539.86","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"883.58","modeled_tax_share_percent":"24.96","savings_vs_reference_brl":"959.14"},"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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2782.932614173228346456692913385826771653","supplier_own_ICMS":"695.7331535433070866141732283464566929132","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2087.199460629921259842519685039370078740","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3534.324419999999999999999999999999999999","ICMS_ST":"187.8479514566929133858267716535433070866","retailer_acquisition_cash":"2970.780565629921259842519685039370078740","retailer_PC_revenue_base":"3352.016260826771653543307086614173228346","retailer_PC_credit_base":"2087.199460629921259842519685039370078740","import_ICMS_base_before_grossup":"1799.60","import_ICMS_gross_base":"2399.466666666666666666666666666666666667","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"599.8666666666666666666666666666666666667"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"599.8666666666666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"283.7144383333333333333333333333333333331"},"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 0.40 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_40","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":"2656.283107283464566929133858267716535433","reference_price_brl":"4499","savings_vs_reference_brl":"1842.716892716535433070866141732283464567","fixed_residual_brl":"2656.283107283464566929133858267716535433","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":"2656.28","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1842.72"},"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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2087.199460629921259842519685039370078740","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2087.199460629921259842519685039370078740","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"2650.743315000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2087.199460629921259842519685039370078740","retailer_PC_revenue_base":"2656.283107283464566929133858267716535433","retailer_PC_credit_base":"2087.199460629921259842519685039370078740","import_ICMS_base_before_grossup":"1799.60","import_ICMS_gross_base":"1799.60","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 0.40 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_40","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":"2656.283107283464566929133858267716535433","modeled_net_tax_total_brl":"323.928000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"323.9280","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.86929711819201652266294213353342793251","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"2980.21","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"323.93","modeled_tax_share_percent":"10.87","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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2123.5280","import_ICMS_gross_base":"2123.5280","import_payments":{"II":"323.9280","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 0.40 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_40","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":"2656.283107283464566929133858267716535433","reference_price_brl":"4499","savings_vs_reference_brl":"1842.716892716535433070866141732283464567","fixed_residual_brl":"2656.283107283464566929133858267716535433","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":"2656.28","fixed_residual_brl":"2656.28","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1842.72"},"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":"2087.199460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1799.60","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":"2087.199460629921259842519685039370078740","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2087.199460629921259842519685039370078740","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"2650.743315000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2087.199460629921259842519685039370078740","retailer_PC_revenue_base":"2656.283107283464566929133858267716535433","retailer_PC_credit_base":"2087.199460629921259842519685039370078740","import_ICMS_base_before_grossup":"1799.60","import_ICMS_gross_base":"1799.60","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}