{"scenario":{"scenario_id":"EDU-BR-T008","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":"0.35","dealer_margin_fraction":"0","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","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 value35% of baseline price is a transparent modeling convention, not an observed category average."],"rates":{"ICMS":"0.25","ICMS_OWN":"0.25","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0.18","IPI":"0"},"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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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"}},"baseline":{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"1802.225892716535433070866141732283464566","modeled_net_tax_components_brl":{"II":"283.4370","IPI":"0.000000000000000000000000000000000000","ICMS":"1124.750000000000000000000000000000000000","PIS":"70.28801870078740157480314960629921259842","COFINS":"323.7508740157480314960629921259842519685"},"modeled_tax_share_percent":"40.05836614173228346456692913385826771651","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4499.00","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"1802.23","modeled_tax_share_percent":"40.06","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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2043.108375","import_ICMS_gross_base":"2724.1445","import_payments":{"II":"283.4370","IPI":"0.0000","PIS":"33.06765","COFINS":"151.953725","ICMS":"681.036125"},"eligible_import_credits":{"IPI":"0.0000","PIS":"33.06765","COFINS":"151.953725","ICMS":"681.036125"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"10.77103110236220472440944881889763779528","COFINS":"49.9698970472440944881889763779527559055","ICMS":"443.7138750000000000000000000000000000000"},"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 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","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":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"1802.225892716535433070866141732283464566","modeled_net_tax_components_brl":{"II":"283.4370","IPI":"0.000000000000000000000000000000000000","ICMS":"1124.750000000000000000000000000000000000","PIS":"70.28801870078740157480314960629921259842","COFINS":"323.7508740157480314960629921259842519685"},"modeled_tax_share_percent":"40.05836614173228346456692913385826771651","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4499.00","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"1802.23","modeled_tax_share_percent":"40.06","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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2043.108375","import_ICMS_gross_base":"2724.1445","import_payments":{"II":"283.4370","IPI":"0.0000","PIS":"33.06765","COFINS":"151.953725","ICMS":"681.036125"},"eligible_import_credits":{"IPI":"0.0000","PIS":"33.06765","COFINS":"151.953725","ICMS":"681.036125"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"10.77103110236220472440944881889763779528","COFINS":"49.9698970472440944881889763779527559055","ICMS":"443.7138750000000000000000000000000000000"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"4043.842511394941147007262709742048585023","reference_price_brl":"4499","savings_vs_reference_brl":"455.157488605058852992737290257951414977","fixed_residual_brl":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"1347.068404111476580078128851474332049591","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"992.5314545454545454545454545454545454542","PIS":"63.24172613880393050042298431704301425133","COFINS":"291.2952234272181041231604126118344898848"},"modeled_tax_share_percent":"33.31159411662645207766155014690853473844","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4043.84","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"1347.07","modeled_tax_share_percent":"33.31","savings_vs_reference_brl":"455.16"},"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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"3126.083321403006442376521116678596993557","supplier_own_ICMS":"781.5208303507516105941302791696492483892","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2344.562491052254831782390837508947745168","supplier_PIS_debit":"38.68528110236220472440944881889763779527","supplier_COFINS_debit":"178.1867493199713672154617036506800286328","IVA_applied":"0.27","presumed_ST_base":"3970.125818181818181818181818181818181817","ICMS_ST":"211.0106241947029348604151753758052970650","retailer_acquisition_cash":"3337.093945597709377236936292054402290622","retailer_PC_revenue_base":"3832.831887200238212146847534366243287958","retailer_PC_credit_base":"2344.562491052254831782390837508947745168","import_ICMS_base_before_grossup":"1759.671375","import_ICMS_gross_base":"2346.2285","import_payments":{"II":"0.00","IPI":"0.00","PIS":"33.06765","COFINS":"151.953725","ICMS":"586.557125"},"eligible_import_credits":{"IPI":"0.00","PIS":"33.06765","COFINS":"151.953725","ICMS":"586.557125"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"5.61763110236220472440944881889763779527","COFINS":"26.2330243199713672154617036506800286328","ICMS":"405.9743295454545454545454545454545454542"},"retailer_debits":{"PIS":"63.24172613880393050042298431704301425131","COFINS":"291.2952234272181041231604126118344898848","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"38.68528110236220472440944881889763779527","COFINS":"178.1867493199713672154617036506800286328","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"24.55644503644172577601353549814537645604","COFINS":"113.1084741072467369076987089611544612520","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"1802.225892716535433070866141732283464566","modeled_net_tax_components_brl":{"II":"283.4370","IPI":"0.000000000000000000000000000000000000","ICMS":"1124.750000000000000000000000000000000000","PIS":"70.28801870078740157480314960629921259842","COFINS":"323.7508740157480314960629921259842519685"},"modeled_tax_share_percent":"40.05836614173228346456692913385826771651","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4499.00","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"1802.23","modeled_tax_share_percent":"40.06","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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2043.108375","import_ICMS_gross_base":"2724.1445","import_payments":{"II":"283.4370","IPI":"0.0000","PIS":"33.06765","COFINS":"151.953725","ICMS":"681.036125"},"eligible_import_credits":{"IPI":"0.0000","PIS":"33.06765","COFINS":"151.953725","ICMS":"681.036125"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"10.77103110236220472440944881889763779528","COFINS":"49.9698970472440944881889763779527559055","ICMS":"443.7138750000000000000000000000000000000"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"587.2050742961107134335480792173705559533","modeled_net_tax_components_brl":{"II":"283.4370","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"54.18565649606299212598425196850393700789","COFINS":"249.5824178000477213075638272488666189454"},"modeled_tax_share_percent":"17.88090124291434812002704248790888761766","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3283.98","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"587.21","modeled_tax_share_percent":"17.88","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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2043.108375","import_ICMS_gross_base":"2043.108375","import_payments":{"II":"283.4370","IPI":"0.0000","PIS":"33.06765","COFINS":"151.953725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"33.06765","COFINS":"151.953725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"10.77103110236220472440944881889763779528","COFINS":"49.9698970472440944881889763779527559055","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"1704.771000917296052279179388290749370614","modeled_net_tax_components_brl":{"II":"283.4370","IPI":"0.000000000000000000000000000000000000","ICMS":"1104.665178571428571428571428571428571428","PIS":"0.000000000000000000000000000000000000","COFINS":"316.6688223458674808506079597193207991858"},"modeled_tax_share_percent":"38.73119459212274114422768830667865375462","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4401.55","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"1704.77","modeled_tax_share_percent":"38.73","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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2010.040725","import_ICMS_gross_base":"2680.0543","import_payments":{"II":"283.4370","IPI":"0.0000","PIS":"0.00","COFINS":"151.953725","ICMS":"670.013575"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"151.953725","ICMS":"670.013575"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"46.3641180821147356580427446569178852643","ICMS":"434.6516035714285714285714285714285714280"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"1384.980253739765416670557963630426151935","modeled_net_tax_components_brl":{"II":"283.4370","IPI":"0.000000000000000000000000000000000000","ICMS":"1037.834900864260294865277071682765632944","PIS":"63.70835287550512180528089194766051899142","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"33.93100444664125269498039982136966292546","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4081.75","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"1384.98","modeled_tax_share_percent":"33.93","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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"1891.15465","import_ICMS_gross_base":"2521.539533333333333333333333333333333333","import_payments":{"II":"283.4370","IPI":"0.0000","PIS":"33.06765","COFINS":"0.00","ICMS":"630.3848833333333333333333333333333333333"},"eligible_import_credits":{"IPI":"0.0000","PIS":"33.06765","COFINS":"0.00","ICMS":"630.3848833333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"7.38339534864636582348914570732039278008","COFINS":"0.000000000000000000000000000000000000","ICMS":"407.4500175309269615319437383494322996107"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"4043.842511394941147007262709742048585023","reference_price_brl":"4499","savings_vs_reference_brl":"455.157488605058852992737290257951414977","fixed_residual_brl":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"1347.068404111476580078128851474332049591","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"992.5314545454545454545454545454545454542","PIS":"63.24172613880393050042298431704301425133","COFINS":"291.2952234272181041231604126118344898848"},"modeled_tax_share_percent":"33.31159411662645207766155014690853473844","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4043.84","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"1347.07","modeled_tax_share_percent":"33.31","savings_vs_reference_brl":"455.16"},"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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"3126.083321403006442376521116678596993557","supplier_own_ICMS":"781.5208303507516105941302791696492483892","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2344.562491052254831782390837508947745168","supplier_PIS_debit":"38.68528110236220472440944881889763779527","supplier_COFINS_debit":"178.1867493199713672154617036506800286328","IVA_applied":"0.27","presumed_ST_base":"3970.125818181818181818181818181818181817","ICMS_ST":"211.0106241947029348604151753758052970650","retailer_acquisition_cash":"3337.093945597709377236936292054402290622","retailer_PC_revenue_base":"3832.831887200238212146847534366243287958","retailer_PC_credit_base":"2344.562491052254831782390837508947745168","import_ICMS_base_before_grossup":"1759.671375","import_ICMS_gross_base":"2346.2285","import_payments":{"II":"0.00","IPI":"0.00","PIS":"33.06765","COFINS":"151.953725","ICMS":"586.557125"},"eligible_import_credits":{"IPI":"0.00","PIS":"33.06765","COFINS":"151.953725","ICMS":"586.557125"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"5.61763110236220472440944881889763779527","COFINS":"26.2330243199713672154617036506800286328","ICMS":"405.9743295454545454545454545454545454542"},"retailer_debits":{"PIS":"63.24172613880393050042298431704301425131","COFINS":"291.2952234272181041231604126118344898848","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"38.68528110236220472440944881889763779527","COFINS":"178.1867493199713672154617036506800286328","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"24.55644503644172577601353549814537645604","COFINS":"113.1084741072467369076987089611544612520","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2971.651908852302553089954664757814364113","reference_price_brl":"4499","savings_vs_reference_brl":"1527.348091147697446910045335242185635887","fixed_residual_brl":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"274.8778015688379861608208064900978286805","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"49.03225649606299212598425196850393700786","COFINS":"225.8455450727749940348365545215938916726"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000002","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"2971.65","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"274.88","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"1527.35"},"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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2344.562491052254831782390837508947745168","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2344.562491052254831782390837508947745168","supplier_PIS_debit":"38.68528110236220472440944881889763779527","supplier_COFINS_debit":"178.1867493199713672154617036506800286328","IVA_applied":"0.27","presumed_ST_base":"2977.594363636363636363636363636363636363","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2344.562491052254831782390837508947745168","retailer_PC_revenue_base":"2971.651908852302553089954664757814364113","retailer_PC_credit_base":"2344.562491052254831782390837508947745168","import_ICMS_base_before_grossup":"1759.671375","import_ICMS_gross_base":"1759.671375","import_payments":{"II":"0.00","IPI":"0.00","PIS":"33.06765","COFINS":"151.953725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"33.06765","COFINS":"151.953725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"5.61763110236220472440944881889763779527","COFINS":"26.2330243199713672154617036506800286328","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"49.03225649606299212598425196850393700786","COFINS":"225.8455450727749940348365545215938916726","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"38.68528110236220472440944881889763779527","COFINS":"178.1867493199713672154617036506800286328","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"10.34697539370078740157480314960629921259","COFINS":"47.6587957528036268193748508709138630398","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"3956.527435040587459035153073398292745873","reference_price_brl":"4499","savings_vs_reference_brl":"542.472564959412540964846926601707254127","fixed_residual_brl":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"1259.753327757122892106019215130576210441","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"974.8076785714285714285714285714285714282","PIS":"0.000000000000000000000000000000000000","COFINS":"284.9456491856943206774477865591476390126"},"modeled_tax_share_percent":"31.83987343548395985073076025304713226195","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3956.53","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"1259.75","modeled_tax_share_percent":"31.84","savings_vs_reference_brl":"542.47"},"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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"3070.260404949381327334083239595050618672","supplier_own_ICMS":"767.5651012373453318335208098987626546680","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2302.695303712035995500562429696287964004","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"175.0048430821147356580427446569178852643","IVA_applied":"0.27","presumed_ST_base":"3899.230714285714285714285714285714285713","ICMS_ST":"207.2425773340832395950506186726659167602","retailer_acquisition_cash":"3277.502982283464566929133858267716535432","retailer_PC_revenue_base":"3749.284857706504219440102454725626829113","retailer_PC_credit_base":"2302.695303712035995500562429696287964004","import_ICMS_base_before_grossup":"1726.603725","import_ICMS_gross_base":"2302.1383","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"151.953725","ICMS":"575.534575"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"151.953725","ICMS":"575.534575"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"23.0511180821147356580427446569178852643","ICMS":"399.2731035714285714285714285714285714282"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"284.9456491856943206774477865591476390126","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"175.0048430821147356580427446569178852643","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"109.9408061035795850194050419022297537483","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"3669.949188741072607535197053232960780205","reference_price_brl":"4499","savings_vs_reference_brl":"829.050811258927392464802946767039219795","fixed_residual_brl":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"973.1750814576080406060631949652442447728","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"915.8335485510930350788002033553634977122","PIS":"57.34153290651500552726299160988074706055","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.51739932648612076551594257456232075175","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3669.95","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"973.18","modeled_tax_share_percent":"26.52","savings_vs_reference_brl":"829.05"},"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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2884.515113546749716783622687733428339251","supplier_own_ICMS":"721.1287783866874291959056719333570848128","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2163.386335160062287587717015800071254438","supplier_PIS_debit":"35.69587453014102774519733076070117569823","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3663.334194204372140315200813421453990849","ICMS_ST":"194.7047701644056058828945314220064128994","retailer_acquisition_cash":"3079.219883711155322666517219155434752150","retailer_PC_revenue_base":"3475.244418576667001652302521810954367306","retailer_PC_credit_base":"2163.386335160062287587717015800071254438","import_ICMS_base_before_grossup":"1607.71765","import_ICMS_gross_base":"2143.623533333333333333333333333333333333","import_payments":{"II":"0.00","IPI":"0.00","PIS":"33.06765","COFINS":"0.00","ICMS":"535.9058833333333333333333333333333333333"},"eligible_import_credits":{"IPI":"0.00","PIS":"33.06765","COFINS":"0.00","ICMS":"535.9058833333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"2.62822453014102774519733076070117569823","COFINS":"0.000000000000000000000000000000000000","ICMS":"379.9276652177597017454668700220301643789"},"retailer_debits":{"PIS":"57.34153290651500552726299160988074706055","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"35.69587453014102774519733076070117569823","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"21.64565837637397778206566084917957136232","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000008"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"587.2050742961107134335480792173705559533","modeled_net_tax_components_brl":{"II":"283.4370","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"54.18565649606299212598425196850393700789","COFINS":"249.5824178000477213075638272488666189454"},"modeled_tax_share_percent":"17.88090124291434812002704248790888761766","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3283.98","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"587.21","modeled_tax_share_percent":"17.88","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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2043.108375","import_ICMS_gross_base":"2043.108375","import_payments":{"II":"283.4370","IPI":"0.0000","PIS":"33.06765","COFINS":"151.953725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"33.06765","COFINS":"151.953725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"10.77103110236220472440944881889763779528","COFINS":"49.9698970472440944881889763779527559055","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"1704.771000917296052279179388290749370614","modeled_net_tax_components_brl":{"II":"283.4370","IPI":"0.000000000000000000000000000000000000","ICMS":"1104.665178571428571428571428571428571428","PIS":"0.000000000000000000000000000000000000","COFINS":"316.6688223458674808506079597193207991858"},"modeled_tax_share_percent":"38.73119459212274114422768830667865375462","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4401.55","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"1704.77","modeled_tax_share_percent":"38.73","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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2010.040725","import_ICMS_gross_base":"2680.0543","import_payments":{"II":"283.4370","IPI":"0.0000","PIS":"0.00","COFINS":"151.953725","ICMS":"670.013575"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"151.953725","ICMS":"670.013575"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"46.3641180821147356580427446569178852643","ICMS":"434.6516035714285714285714285714285714280"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"1384.980253739765416670557963630426151935","modeled_net_tax_components_brl":{"II":"283.4370","IPI":"0.000000000000000000000000000000000000","ICMS":"1037.834900864260294865277071682765632944","PIS":"63.70835287550512180528089194766051899142","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"33.93100444664125269498039982136966292546","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4081.75","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"1384.98","modeled_tax_share_percent":"33.93","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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"1891.15465","import_ICMS_gross_base":"2521.539533333333333333333333333333333333","import_payments":{"II":"283.4370","IPI":"0.0000","PIS":"33.06765","COFINS":"0.00","ICMS":"630.3848833333333333333333333333333333333"},"eligible_import_credits":{"IPI":"0.0000","PIS":"33.06765","COFINS":"0.00","ICMS":"630.3848833333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"7.38339534864636582348914570732039278008","COFINS":"0.000000000000000000000000000000000000","ICMS":"407.4500175309269615319437383494322996107"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"528.5625889107611548556430446194225721784","modeled_net_tax_components_brl":{"II":"283.4370","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"245.1255889107611548556430446194225721784"},"modeled_tax_share_percent":"16.38782672005824535857298871496177648344","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3225.34","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"528.56","modeled_tax_share_percent":"16.39","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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2010.040725","import_ICMS_gross_base":"2010.040725","import_payments":{"II":"283.4370","IPI":"0.0000","PIS":"0.00","COFINS":"151.953725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"151.953725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"46.3641180821147356580427446569178852643","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"333.4354578242777481996245131280298147785","modeled_net_tax_components_brl":{"II":"283.4370","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"49.99845782427774819962451312802981477848","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.00370950127411721878412813978886057518","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3030.21","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"333.44","modeled_tax_share_percent":"11.00","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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"1891.15465","import_ICMS_gross_base":"1891.15465","import_payments":{"II":"283.4370","IPI":"0.0000","PIS":"33.06765","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"33.06765","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"7.38339534864636582348914570732039278008","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"1304.147625000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"283.4370","IPI":"0.000000000000000000000000000000000000","ICMS":"1020.710625000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"32.59617938728528422171064281919603329201","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4000.92","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"1304.15","modeled_tax_share_percent":"32.60","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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"1858.0870","import_ICMS_gross_base":"2477.449333333333333333333333333333333333","import_payments":{"II":"283.4370","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"619.3623333333333333333333333333333333333"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"619.3623333333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"401.3482916666666666666666666666666666667"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2971.651908852302553089954664757814364113","reference_price_brl":"4499","savings_vs_reference_brl":"1527.348091147697446910045335242185635887","fixed_residual_brl":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"274.8778015688379861608208064900978286805","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"49.03225649606299212598425196850393700786","COFINS":"225.8455450727749940348365545215938916726"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000002","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"2971.65","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"274.88","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"1527.35"},"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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2344.562491052254831782390837508947745168","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2344.562491052254831782390837508947745168","supplier_PIS_debit":"38.68528110236220472440944881889763779527","supplier_COFINS_debit":"178.1867493199713672154617036506800286328","IVA_applied":"0.27","presumed_ST_base":"2977.594363636363636363636363636363636363","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2344.562491052254831782390837508947745168","retailer_PC_revenue_base":"2971.651908852302553089954664757814364113","retailer_PC_credit_base":"2344.562491052254831782390837508947745168","import_ICMS_base_before_grossup":"1759.671375","import_ICMS_gross_base":"1759.671375","import_payments":{"II":"0.00","IPI":"0.00","PIS":"33.06765","COFINS":"151.953725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"33.06765","COFINS":"151.953725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"5.61763110236220472440944881889763779527","COFINS":"26.2330243199713672154617036506800286328","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"49.03225649606299212598425196850393700786","COFINS":"225.8455450727749940348365545215938916726","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"38.68528110236220472440944881889763779527","COFINS":"178.1867493199713672154617036506800286328","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"10.34697539370078740157480314960629921259","COFINS":"47.6587957528036268193748508709138630398","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"3956.527435040587459035153073398292745873","reference_price_brl":"4499","savings_vs_reference_brl":"542.472564959412540964846926601707254127","fixed_residual_brl":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"1259.753327757122892106019215130576210441","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"974.8076785714285714285714285714285714282","PIS":"0.000000000000000000000000000000000000","COFINS":"284.9456491856943206774477865591476390126"},"modeled_tax_share_percent":"31.83987343548395985073076025304713226195","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3956.53","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"1259.75","modeled_tax_share_percent":"31.84","savings_vs_reference_brl":"542.47"},"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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"3070.260404949381327334083239595050618672","supplier_own_ICMS":"767.5651012373453318335208098987626546680","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2302.695303712035995500562429696287964004","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"175.0048430821147356580427446569178852643","IVA_applied":"0.27","presumed_ST_base":"3899.230714285714285714285714285714285713","ICMS_ST":"207.2425773340832395950506186726659167602","retailer_acquisition_cash":"3277.502982283464566929133858267716535432","retailer_PC_revenue_base":"3749.284857706504219440102454725626829113","retailer_PC_credit_base":"2302.695303712035995500562429696287964004","import_ICMS_base_before_grossup":"1726.603725","import_ICMS_gross_base":"2302.1383","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"151.953725","ICMS":"575.534575"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"151.953725","ICMS":"575.534575"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"23.0511180821147356580427446569178852643","ICMS":"399.2731035714285714285714285714285714282"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"284.9456491856943206774477865591476390126","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"175.0048430821147356580427446569178852643","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"109.9408061035795850194050419022297537483","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"3669.949188741072607535197053232960780205","reference_price_brl":"4499","savings_vs_reference_brl":"829.050811258927392464802946767039219795","fixed_residual_brl":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"973.1750814576080406060631949652442447728","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"915.8335485510930350788002033553634977122","PIS":"57.34153290651500552726299160988074706055","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.51739932648612076551594257456232075175","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3669.95","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"973.18","modeled_tax_share_percent":"26.52","savings_vs_reference_brl":"829.05"},"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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2884.515113546749716783622687733428339251","supplier_own_ICMS":"721.1287783866874291959056719333570848128","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2163.386335160062287587717015800071254438","supplier_PIS_debit":"35.69587453014102774519733076070117569823","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3663.334194204372140315200813421453990849","ICMS_ST":"194.7047701644056058828945314220064128994","retailer_acquisition_cash":"3079.219883711155322666517219155434752150","retailer_PC_revenue_base":"3475.244418576667001652302521810954367306","retailer_PC_credit_base":"2163.386335160062287587717015800071254438","import_ICMS_base_before_grossup":"1607.71765","import_ICMS_gross_base":"2143.623533333333333333333333333333333333","import_payments":{"II":"0.00","IPI":"0.00","PIS":"33.06765","COFINS":"0.00","ICMS":"535.9058833333333333333333333333333333333"},"eligible_import_credits":{"IPI":"0.00","PIS":"33.06765","COFINS":"0.00","ICMS":"535.9058833333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"2.62822453014102774519733076070117569823","COFINS":"0.000000000000000000000000000000000000","ICMS":"379.9276652177597017454668700220301643789"},"retailer_debits":{"PIS":"57.34153290651500552726299160988074706055","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"35.69587453014102774519733076070117569823","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"21.64565837637397778206566084917957136232","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000008"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2918.586696194225721784776902887139107611","reference_price_brl":"4499","savings_vs_reference_brl":"1580.413303805774278215223097112860892389","fixed_residual_brl":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"221.8125889107611548556430446194225721784","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"221.8125889107611548556430446194225721784"},"modeled_tax_share_percent":"7.599999999999999999999999999999999999999","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"2918.59","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"221.81","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"1580.41"},"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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2302.695303712035995500562429696287964004","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2302.695303712035995500562429696287964004","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"175.0048430821147356580427446569178852643","IVA_applied":"0.27","presumed_ST_base":"2924.423035714285714285714285714285714285","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2302.695303712035995500562429696287964004","retailer_PC_revenue_base":"2918.586696194225721784776902887139107611","retailer_PC_credit_base":"2302.695303712035995500562429696287964004","import_ICMS_base_before_grossup":"1726.603725","import_ICMS_gross_base":"1726.603725","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"151.953725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"151.953725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"23.0511180821147356580427446569178852643","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"221.8125889107611548556430446194225721784","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"175.0048430821147356580427446569178852643","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2742.017394289236977050466556449127133130","reference_price_brl":"4499","savings_vs_reference_brl":"1756.982605710763022949533443550872866870","fixed_residual_brl":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"45.24328700577241012133269818141059769664","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"45.24328700577241012133269818141059769664","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":"2742.02","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"45.24","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"1756.98"},"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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2163.386335160062287587717015800071254438","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2163.386335160062287587717015800071254438","supplier_PIS_debit":"35.69587453014102774519733076070117569823","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"2747.500645653279105236400610066090493136","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2163.386335160062287587717015800071254438","retailer_PC_revenue_base":"2742.017394289236977050466556449127133130","retailer_PC_credit_base":"2163.386335160062287587717015800071254438","import_ICMS_base_before_grossup":"1607.71765","import_ICMS_gross_base":"1607.71765","import_payments":{"II":"0.00","IPI":"0.00","PIS":"33.06765","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"33.06765","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"2.62822453014102774519733076070117569823","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"45.24328700577241012133269818141059769664","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"35.69587453014102774519733076070117569823","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"9.54741247563138237613536742070942199841","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000036"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"3597.496402283464566929133858267716535433","reference_price_brl":"4499","savings_vs_reference_brl":"901.503597716535433070866141732283464567","fixed_residual_brl":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"900.7222949999999999999999999999999999998","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"900.7222949999999999999999999999999999998","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.03747590764171742313857021497675425307","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3597.50","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"900.72","modeled_tax_share_percent":"25.04","savings_vs_reference_brl":"901.50"},"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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2836.920614173228346456692913385826771653","supplier_own_ICMS":"709.2301535433070866141732283464566929132","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2127.690460629921259842519685039370078740","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3602.889179999999999999999999999999999999","ICMS_ST":"191.4921414566929133858267716535433070866","retailer_acquisition_cash":"3028.412755629921259842519685039370078740","retailer_PC_revenue_base":"3406.004260826771653543307086614173228346","retailer_PC_credit_base":"2127.690460629921259842519685039370078740","import_ICMS_base_before_grossup":"1574.65","import_ICMS_gross_base":"2099.533333333333333333333333333333333333","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"524.8833333333333333333333333333333333333"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"524.8833333333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"375.8389616666666666666666666666666666665"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"528.5625889107611548556430446194225721784","modeled_net_tax_components_brl":{"II":"283.4370","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"245.1255889107611548556430446194225721784"},"modeled_tax_share_percent":"16.38782672005824535857298871496177648344","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3225.34","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"528.56","modeled_tax_share_percent":"16.39","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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2010.040725","import_ICMS_gross_base":"2010.040725","import_payments":{"II":"283.4370","IPI":"0.0000","PIS":"0.00","COFINS":"151.953725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"151.953725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"46.3641180821147356580427446569178852643","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"333.4354578242777481996245131280298147785","modeled_net_tax_components_brl":{"II":"283.4370","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"49.99845782427774819962451312802981477848","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.00370950127411721878412813978886057518","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3030.21","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"333.44","modeled_tax_share_percent":"11.00","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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"1891.15465","import_ICMS_gross_base":"1891.15465","import_payments":{"II":"283.4370","IPI":"0.0000","PIS":"33.06765","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"33.06765","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"7.38339534864636582348914570732039278008","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"1304.147625000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"283.4370","IPI":"0.000000000000000000000000000000000000","ICMS":"1020.710625000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"32.59617938728528422171064281919603329201","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4000.92","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"1304.15","modeled_tax_share_percent":"32.60","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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"1858.0870","import_ICMS_gross_base":"2477.449333333333333333333333333333333333","import_payments":{"II":"283.4370","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"619.3623333333333333333333333333333333333"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"619.3623333333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"401.3482916666666666666666666666666666667"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"283.437000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"283.4370","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.510634978418014457330074366841749440949","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"2980.21","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"283.44","modeled_tax_share_percent":"9.51","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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"1858.0870","import_ICMS_gross_base":"1858.0870","import_payments":{"II":"283.4370","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2918.586696194225721784776902887139107611","reference_price_brl":"4499","savings_vs_reference_brl":"1580.413303805774278215223097112860892389","fixed_residual_brl":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"221.8125889107611548556430446194225721784","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"221.8125889107611548556430446194225721784"},"modeled_tax_share_percent":"7.599999999999999999999999999999999999999","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"2918.59","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"221.81","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"1580.41"},"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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2302.695303712035995500562429696287964004","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2302.695303712035995500562429696287964004","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"175.0048430821147356580427446569178852643","IVA_applied":"0.27","presumed_ST_base":"2924.423035714285714285714285714285714285","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2302.695303712035995500562429696287964004","retailer_PC_revenue_base":"2918.586696194225721784776902887139107611","retailer_PC_credit_base":"2302.695303712035995500562429696287964004","import_ICMS_base_before_grossup":"1726.603725","import_ICMS_gross_base":"1726.603725","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"151.953725","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"151.953725","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"23.0511180821147356580427446569178852643","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"221.8125889107611548556430446194225721784","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"175.0048430821147356580427446569178852643","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2742.017394289236977050466556449127133130","reference_price_brl":"4499","savings_vs_reference_brl":"1756.982605710763022949533443550872866870","fixed_residual_brl":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"45.24328700577241012133269818141059769664","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"45.24328700577241012133269818141059769664","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":"2742.02","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"45.24","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"1756.98"},"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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2163.386335160062287587717015800071254438","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2163.386335160062287587717015800071254438","supplier_PIS_debit":"35.69587453014102774519733076070117569823","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"2747.500645653279105236400610066090493136","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2163.386335160062287587717015800071254438","retailer_PC_revenue_base":"2742.017394289236977050466556449127133130","retailer_PC_credit_base":"2163.386335160062287587717015800071254438","import_ICMS_base_before_grossup":"1607.71765","import_ICMS_gross_base":"1607.71765","import_payments":{"II":"0.00","IPI":"0.00","PIS":"33.06765","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"33.06765","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"2.62822453014102774519733076070117569823","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"45.24328700577241012133269818141059769664","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"35.69587453014102774519733076070117569823","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"9.54741247563138237613536742070942199841","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000036"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"3597.496402283464566929133858267716535433","reference_price_brl":"4499","savings_vs_reference_brl":"901.503597716535433070866141732283464567","fixed_residual_brl":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"900.7222949999999999999999999999999999998","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"900.7222949999999999999999999999999999998","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.03747590764171742313857021497675425307","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3597.50","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"900.72","modeled_tax_share_percent":"25.04","savings_vs_reference_brl":"901.50"},"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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2836.920614173228346456692913385826771653","supplier_own_ICMS":"709.2301535433070866141732283464566929132","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2127.690460629921259842519685039370078740","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"3602.889179999999999999999999999999999999","ICMS_ST":"191.4921414566929133858267716535433070866","retailer_acquisition_cash":"3028.412755629921259842519685039370078740","retailer_PC_revenue_base":"3406.004260826771653543307086614173228346","retailer_PC_credit_base":"2127.690460629921259842519685039370078740","import_ICMS_base_before_grossup":"1574.65","import_ICMS_gross_base":"2099.533333333333333333333333333333333333","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"524.8833333333333333333333333333333333333"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"524.8833333333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"375.8389616666666666666666666666666666665"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2696.774107283464566929133858267716535433","reference_price_brl":"4499","savings_vs_reference_brl":"1802.225892716535433070866141732283464567","fixed_residual_brl":"2696.774107283464566929133858267716535433","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":"2696.77","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1802.23"},"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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2127.690460629921259842519685039370078740","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2127.690460629921259842519685039370078740","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"2702.166885000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2127.690460629921259842519685039370078740","retailer_PC_revenue_base":"2696.774107283464566929133858267716535433","retailer_PC_credit_base":"2127.690460629921259842519685039370078740","import_ICMS_base_before_grossup":"1574.65","import_ICMS_gross_base":"1574.65","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2696.774107283464566929133858267716535433","modeled_net_tax_total_brl":"283.437000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"283.4370","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.510634978418014457330074366841749440949","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"2980.21","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"283.44","modeled_tax_share_percent":"9.51","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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"1858.0870","import_ICMS_gross_base":"1858.0870","import_payments":{"II":"283.4370","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T008","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":"2696.774107283464566929133858267716535433","reference_price_brl":"4499","savings_vs_reference_brl":"1802.225892716535433070866141732283464567","fixed_residual_brl":"2696.774107283464566929133858267716535433","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":"2696.77","fixed_residual_brl":"2696.77","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1802.23"},"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":"2127.690460629921259842519685039370078740","retailer_fixed_residual_brl":"569.0836466535433070866141732283464566929","customs_value_brl":"1574.65","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":"2127.690460629921259842519685039370078740","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2127.690460629921259842519685039370078740","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.27","presumed_ST_base":"2702.166885000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2127.690460629921259842519685039370078740","retailer_PC_revenue_base":"2696.774107283464566929133858267716535433","retailer_PC_credit_base":"2127.690460629921259842519685039370078740","import_ICMS_base_before_grossup":"1574.65","import_ICMS_gross_base":"1574.65","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]}]}