{"scenario":{"scenario_id":"EDU-BR-T009","product_id":"BR-T009","tax_profile_id":"T09","ncm":"8528.72.00","state":"SP","date":"2026-09-12","mode":"educational","path":"technology_retail_st","origin_scenario":"Manaus/ZFM approved-project route is an explicit assumption, not verified for this unit. Without proof use ordinary IPI and appropriate non-ZFM production route.","imported":false,"zfm_qualified":true,"reference_price_brl":"7029.05","price_source_id":"EP013","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","dealer_margin_fraction":"0","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS","A-ZFM-TV"],"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.","Qualifying Manaus/approved-project route assumed; alternative ordinary domestic route supplied.","Only AM-origin own-ICMS12 is used; no AM incentive ledger is allocated. Consumer destination is SP18."],"rates":{"ICMS":"0.18","ICMS_OWN":"0.12","PIS_UP":"0.0065","COFINS_UP":"0.03","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.01","COFINS_CREDIT":"0.046","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","PIS_UP":"R-ZFM-PIS-OUTPUT","COFINS_UP":"R-ZFM-COFINS-OUTPUT","II":null,"PIS_IMPORT":"R-PIS-IMPORT-STD","COFINS_IMPORT":"R-COFINS-IMPORT-STD","IPI":"R-IPI-ZFM","IVA":"R-SP-ST-TECH-IVA-2026","PIS_RETAIL":"R-PIS-NC","COFINS_RETAIL":"R-COFINS-NC","PIS_CREDIT":"R-ZFM-PIS-CREDIT","COFINS_CREDIT":"R-ZFM-COFINS-CREDIT","ICMS_OWN":"R-SP-ZFM-ORIGIN12"},"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":"not_applicable_finished_domestic","COFINS_IMPORT":"not_applicable_finished_domestic","II":"not_applicable_finished_domestic","IPI":"conditional_sourced_rate"},"IVA_original":"0.45","IVA_adjusted":true,"cest":"21.073.00","source_ids":["P023","S002","EP013","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","S027"],"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":"3829.959678275862068965517241379310344828","retailer_fixed_residual_brl":"1428.081511873040752351097178683385579937","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4517.101097178683385579937304075235109718","baseline_adjusted_IVA":"0.556097560975609756097560975609756097561","calibrated_to_price_brl":"7029.05","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.3.0","scenario_id":"EDU-BR-T009","product_id":"BR-T009","tax_profile_id":"T09","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":"7029.05000000000000000000000000000000","reference_price_brl":"7029.05","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"5258.041190148902821316614420062695924765","modeled_net_tax_total_brl":"1771.008809851097178683385579937304075235","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1265.229000000000000000000000000000000000","PIS":"90.13423529310344827586206896551724137928","COFINS":"415.6455745579937304075235109717868338558"},"modeled_tax_share_percent":"25.19556426332288401253918495297805642633","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7029.05","fixed_residual_brl":"5258.04","modeled_net_tax_total_brl":"1771.01","modeled_tax_share_percent":"25.20","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.12","PIS_UP":"0.0065","COFINS_UP":"0.03","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.01","COFINS_CREDIT":"0.046","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3829.959678275862068965517241379310344828","retailer_fixed_residual_brl":"1428.081511873040752351097178683385579937","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4517.101097178683385579937304075235109718","baseline_adjusted_IVA":"0.556097560975609756097560975609756097561","calibrated_to_price_brl":"7029.05","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4517.101097178683385579937304075235109718","supplier_own_ICMS":"542.0521316614420062695924764890282131662","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3975.048965517241379310344827586206896552","supplier_PIS_debit":"25.83781827586206896551724137931034482759","supplier_COFINS_debit":"119.2514689655172413793103448275862068966","IVA_applied":"0.556097560975609756097560975609756097561","presumed_ST_base":"7029.050000000000000000000000000000000000","ICMS_ST":"723.1768683385579937304075235109717868338","retailer_acquisition_cash":"5240.277965517241379310344827586206896552","retailer_PC_revenue_base":"6305.873131661442006269592476489028213166","retailer_PC_credit_base":"3975.048965517241379310344827586206896552","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"25.83781827586206896551724137931034482759","COFINS":"119.2514689655172413793103448275862068966","ICMS":"1265.229000000000000000000000000000000000"},"retailer_debits":{"PIS":"104.0469066724137931034482758620689655172","COFINS":"479.2463580062695924764890282131661442006","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"39.75048965517241379310344827586206896552","COFINS":"182.8522524137931034482758620689655172414","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"64.29641701724137931034482758620689655168","COFINS":"296.3941055924764890282131661442006269592","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-BASELINE-ST","A-RETAIL-CREDITS","A-ZFM-TV"],"source_ids":["P023","S002","EP013","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","S027"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Qualifying Manaus/approved-project route assumed; alternative ordinary domestic route supplied.","Only AM-origin own-ICMS12 is used; no AM incentive ledger is allocated. Consumer destination is SP18."]},"toggle_cases":[{"engine_version":"0.3.0","scenario_id":"EDU-BR-T009","product_id":"BR-T009","tax_profile_id":"T09","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":"7029.05000000000000000000000000000000","reference_price_brl":"7029.05","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"5258.041190148902821316614420062695924765","modeled_net_tax_total_brl":"1771.008809851097178683385579937304075235","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1265.229000000000000000000000000000000000","PIS":"90.13423529310344827586206896551724137928","COFINS":"415.6455745579937304075235109717868338558"},"modeled_tax_share_percent":"25.19556426332288401253918495297805642633","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7029.05","fixed_residual_brl":"5258.04","modeled_net_tax_total_brl":"1771.01","modeled_tax_share_percent":"25.20","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.12","PIS_UP":"0.0065","COFINS_UP":"0.03","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.01","COFINS_CREDIT":"0.046","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3829.959678275862068965517241379310344828","retailer_fixed_residual_brl":"1428.081511873040752351097178683385579937","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4517.101097178683385579937304075235109718","baseline_adjusted_IVA":"0.556097560975609756097560975609756097561","calibrated_to_price_brl":"7029.05","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4517.101097178683385579937304075235109718","supplier_own_ICMS":"542.0521316614420062695924764890282131662","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3975.048965517241379310344827586206896552","supplier_PIS_debit":"25.83781827586206896551724137931034482759","supplier_COFINS_debit":"119.2514689655172413793103448275862068966","IVA_applied":"0.556097560975609756097560975609756097561","presumed_ST_base":"7029.050000000000000000000000000000000000","ICMS_ST":"723.1768683385579937304075235109717868338","retailer_acquisition_cash":"5240.277965517241379310344827586206896552","retailer_PC_revenue_base":"6305.873131661442006269592476489028213166","retailer_PC_credit_base":"3975.048965517241379310344827586206896552","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"25.83781827586206896551724137931034482759","COFINS":"119.2514689655172413793103448275862068966","ICMS":"1265.229000000000000000000000000000000000"},"retailer_debits":{"PIS":"104.0469066724137931034482758620689655172","COFINS":"479.2463580062695924764890282131661442006","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"39.75048965517241379310344827586206896552","COFINS":"182.8522524137931034482758620689655172414","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"64.29641701724137931034482758620689655168","COFINS":"296.3941055924764890282131661442006269592","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-BASELINE-ST","A-RETAIL-CREDITS","A-ZFM-TV"],"source_ids":["P023","S002","EP013","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","S027"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Qualifying Manaus/approved-project route assumed; alternative ordinary domestic route supplied.","Only AM-origin own-ICMS12 is used; no AM incentive ledger is allocated. Consumer destination is SP18."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T009","product_id":"BR-T009","tax_profile_id":"T09","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":"7029.05000000000000000000000000000000","reference_price_brl":"7029.05","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"5258.041190148902821316614420062695924765","modeled_net_tax_total_brl":"1771.008809851097178683385579937304075235","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1265.229000000000000000000000000000000000","PIS":"90.13423529310344827586206896551724137928","COFINS":"415.6455745579937304075235109717868338558"},"modeled_tax_share_percent":"25.19556426332288401253918495297805642633","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7029.05","fixed_residual_brl":"5258.04","modeled_net_tax_total_brl":"1771.01","modeled_tax_share_percent":"25.20","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.12","PIS_UP":"0.0065","COFINS_UP":"0.03","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.01","COFINS_CREDIT":"0.046","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3829.959678275862068965517241379310344828","retailer_fixed_residual_brl":"1428.081511873040752351097178683385579937","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4517.101097178683385579937304075235109718","baseline_adjusted_IVA":"0.556097560975609756097560975609756097561","calibrated_to_price_brl":"7029.05","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4517.101097178683385579937304075235109718","supplier_own_ICMS":"542.0521316614420062695924764890282131662","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3975.048965517241379310344827586206896552","supplier_PIS_debit":"25.83781827586206896551724137931034482759","supplier_COFINS_debit":"119.2514689655172413793103448275862068966","IVA_applied":"0.556097560975609756097560975609756097561","presumed_ST_base":"7029.050000000000000000000000000000000000","ICMS_ST":"723.1768683385579937304075235109717868338","retailer_acquisition_cash":"5240.277965517241379310344827586206896552","retailer_PC_revenue_base":"6305.873131661442006269592476489028213166","retailer_PC_credit_base":"3975.048965517241379310344827586206896552","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"25.83781827586206896551724137931034482759","COFINS":"119.2514689655172413793103448275862068966","ICMS":"1265.229000000000000000000000000000000000"},"retailer_debits":{"PIS":"104.0469066724137931034482758620689655172","COFINS":"479.2463580062695924764890282131661442006","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"39.75048965517241379310344827586206896552","COFINS":"182.8522524137931034482758620689655172414","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"64.29641701724137931034482758620689655168","COFINS":"296.3941055924764890282131661442006269592","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-BASELINE-ST","A-RETAIL-CREDITS","A-ZFM-TV"],"source_ids":["P023","S002","EP013","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","S027"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Qualifying Manaus/approved-project route assumed; alternative ordinary domestic route supplied.","Only AM-origin own-ICMS12 is used; no AM incentive ledger is allocated. Consumer destination is SP18."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T009","product_id":"BR-T009","tax_profile_id":"T09","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":"5708.570507241120236275551180082385554030","reference_price_brl":"7029.05","savings_vs_reference_brl":"1320.479492758879763724448819917614445970","fixed_residual_brl":"5258.041190148902821316614420062695924765","modeled_net_tax_total_brl":"450.5293170922174149589367600196896292651","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"80.27874199016813907096038757480763750358","COFINS":"370.2505751020492758879763724448819917615"},"modeled_tax_share_percent":"7.892156478066389390253472494702974181905","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5708.57","fixed_residual_brl":"5258.04","modeled_net_tax_total_brl":"450.53","modeled_tax_share_percent":"7.89","savings_vs_reference_brl":"1320.48"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.0065","COFINS_UP":"0.03","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.01","COFINS_CREDIT":"0.046","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3829.959678275862068965517241379310344828","retailer_fixed_residual_brl":"1428.081511873040752351097178683385579937","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4517.101097178683385579937304075235109718","baseline_adjusted_IVA":"0.556097560975609756097560975609756097561","calibrated_to_price_brl":"7029.05","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3975.048965517241379310344827586206896552","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3975.048965517241379310344827586206896552","supplier_PIS_debit":"25.83781827586206896551724137931034482759","supplier_COFINS_debit":"119.2514689655172413793103448275862068966","IVA_applied":"0.45","presumed_ST_base":"5763.821000000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3975.048965517241379310344827586206896552","retailer_PC_revenue_base":"5708.570507241120236275551180082385554030","retailer_PC_credit_base":"3975.048965517241379310344827586206896552","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"25.83781827586206896551724137931034482759","COFINS":"119.2514689655172413793103448275862068966","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"94.19141336947848389854659447135936164150","COFINS":"433.8513585503251379569418896862613021063","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"39.75048965517241379310344827586206896552","COFINS":"182.8522524137931034482758620689655172414","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"54.44092371430607010544314619549729267598","COFINS":"250.9991061365320345086660276172957848649","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS","A-ZFM-TV"],"source_ids":["P023","S002","EP013","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","S027"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Qualifying Manaus/approved-project route assumed; alternative ordinary domestic route supplied.","Only AM-origin own-ICMS12 is used; no AM incentive ledger is allocated. Consumer destination is SP18."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T009","product_id":"BR-T009","tax_profile_id":"T09","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":"6923.186271847037416794712467400959143842","reference_price_brl":"7029.05","savings_vs_reference_brl":"105.863728152962583205287532599040856158","fixed_residual_brl":"5258.041190148902821316614420062695924765","modeled_net_tax_total_brl":"1665.145081698134595478098047338263219076","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1256.750661340206185567010309278350515464","PIS":"0.000000000000000000000000000000000000","COFINS":"408.3944203579284099110877380599127036125"},"modeled_tax_share_percent":"24.05171573195141558032722339395196010345","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6923.19","fixed_residual_brl":"5258.04","modeled_net_tax_total_brl":"1665.15","modeled_tax_share_percent":"24.05","savings_vs_reference_brl":"105.86"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.12","PIS_UP":"0","COFINS_UP":"0.03","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.046","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3829.959678275862068965517241379310344828","retailer_fixed_residual_brl":"1428.081511873040752351097178683385579937","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4517.101097178683385579937304075235109718","baseline_adjusted_IVA":"0.556097560975609756097560975609756097561","calibrated_to_price_brl":"7029.05","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4486.831863022331383511618136573700029086","supplier_own_ICMS":"538.4198235626797660213941763888440034903","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3948.412039459651617490223960184856025596","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"118.4523611837895485247067188055456807679","IVA_applied":"0.556097560975609756097560975609756097561","presumed_ST_base":"6981.948118556701030927835051546391752578","ICMS_ST":"718.3308377775264195456161328895065119737","retailer_acquisition_cash":"5205.162700799857803057234269463206541060","retailer_PC_revenue_base":"6204.855434069510997249096334511452631868","retailer_PC_credit_base":"3948.412039459651617490223960184856025596","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"118.4523611837895485247067188055456807679","ICMS":"1256.750661340206185567010309278350515464"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"471.5690129892828357909313214228704000220","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"181.6269538151439744045503021685033771774","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"289.9420591741388613863810192543670228446","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-BASELINE-ST","A-RETAIL-CREDITS","A-ZFM-TV"],"source_ids":["P023","S002","EP013","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","S027"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Qualifying Manaus/approved-project route assumed; alternative ordinary domestic route supplied.","Only AM-origin own-ICMS12 is used; no AM incentive ledger is allocated. Consumer destination is SP18."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T009","product_id":"BR-T009","tax_profile_id":"T09","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":"6568.378568453299395119470794818648887646","reference_price_brl":"7029.05","savings_vs_reference_brl":"460.671431546700604880529205181351112354","fixed_residual_brl":"5258.041190148902821316614420062695924765","modeled_net_tax_total_brl":"1310.337378304396573802856374755952962881","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1227.023796175138399597382989431303472572","PIS":"83.31358212925817420547338532464949030895","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.94917565497371437783943212813633462486","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6568.38","fixed_residual_brl":"5258.04","modeled_net_tax_total_brl":"1310.34","modeled_tax_share_percent":"19.95","savings_vs_reference_brl":"460.67"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.12","PIS_UP":"0.0065","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.01","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3829.959678275862068965517241379310344828","retailer_fixed_residual_brl":"1428.081511873040752351097178683385579937","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4517.101097178683385579937304075235109718","baseline_adjusted_IVA":"0.556097560975609756097560975609756097561","calibrated_to_price_brl":"7029.05","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4380.701466664983836946421331128826399812","supplier_own_ICMS":"525.6841759997980604335705597354591679774","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3855.017290665185776512850771393367231835","supplier_PIS_debit":"25.05761238932370754733353001405688700693","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.556097560975609756097560975609756097561","presumed_ST_base":"6816.798867639657775541016607951685958732","ICMS_ST":"701.3396201753403391638124296958443045946","retailer_acquisition_cash":"5082.041086840324176110233760824670704407","retailer_PC_revenue_base":"5867.038948277959055955658365122804583051","retailer_PC_credit_base":"3855.017290665185776512850771393367231835","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"25.05761238932370754733353001405688700693","COFINS":"0.000000000000000000000000000000000000","ICMS":"1227.023796175138399597382989431303472572"},"retailer_debits":{"PIS":"96.80614264658632442326836302452627562034","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"38.55017290665185776512850771393367231835","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"58.25596973993446665813985531059260330199","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-BASELINE-ST","A-RETAIL-CREDITS","A-ZFM-TV"],"source_ids":["P023","S002","EP013","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","S027"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Qualifying Manaus/approved-project route assumed; alternative ordinary domestic route supplied.","Only AM-origin own-ICMS12 is used; no AM incentive ledger is allocated. Consumer destination is SP18."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T009","product_id":"BR-T009","tax_profile_id":"T09","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":"5708.570507241120236275551180082385554030","reference_price_brl":"7029.05","savings_vs_reference_brl":"1320.479492758879763724448819917614445970","fixed_residual_brl":"5258.041190148902821316614420062695924765","modeled_net_tax_total_brl":"450.5293170922174149589367600196896292651","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"80.27874199016813907096038757480763750358","COFINS":"370.2505751020492758879763724448819917615"},"modeled_tax_share_percent":"7.892156478066389390253472494702974181905","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5708.57","fixed_residual_brl":"5258.04","modeled_net_tax_total_brl":"450.53","modeled_tax_share_percent":"7.89","savings_vs_reference_brl":"1320.48"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.0065","COFINS_UP":"0.03","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.01","COFINS_CREDIT":"0.046","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3829.959678275862068965517241379310344828","retailer_fixed_residual_brl":"1428.081511873040752351097178683385579937","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4517.101097178683385579937304075235109718","baseline_adjusted_IVA":"0.556097560975609756097560975609756097561","calibrated_to_price_brl":"7029.05","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3975.048965517241379310344827586206896552","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3975.048965517241379310344827586206896552","supplier_PIS_debit":"25.83781827586206896551724137931034482759","supplier_COFINS_debit":"119.2514689655172413793103448275862068966","IVA_applied":"0.45","presumed_ST_base":"5763.821000000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3975.048965517241379310344827586206896552","retailer_PC_revenue_base":"5708.570507241120236275551180082385554030","retailer_PC_credit_base":"3975.048965517241379310344827586206896552","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"25.83781827586206896551724137931034482759","COFINS":"119.2514689655172413793103448275862068966","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"94.19141336947848389854659447135936164150","COFINS":"433.8513585503251379569418896862613021063","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"39.75048965517241379310344827586206896552","COFINS":"182.8522524137931034482758620689655172414","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"54.44092371430607010544314619549729267598","COFINS":"250.9991061365320345086660276172957848649","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS","A-ZFM-TV"],"source_ids":["P023","S002","EP013","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","S027"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Qualifying Manaus/approved-project route assumed; alternative ordinary domestic route supplied.","Only AM-origin own-ICMS12 is used; no AM incentive ledger is allocated. Consumer destination is SP18."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T009","product_id":"BR-T009","tax_profile_id":"T09","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":"6923.186271847037416794712467400959143842","reference_price_brl":"7029.05","savings_vs_reference_brl":"105.863728152962583205287532599040856158","fixed_residual_brl":"5258.041190148902821316614420062695924765","modeled_net_tax_total_brl":"1665.145081698134595478098047338263219076","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1256.750661340206185567010309278350515464","PIS":"0.000000000000000000000000000000000000","COFINS":"408.3944203579284099110877380599127036125"},"modeled_tax_share_percent":"24.05171573195141558032722339395196010345","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6923.19","fixed_residual_brl":"5258.04","modeled_net_tax_total_brl":"1665.15","modeled_tax_share_percent":"24.05","savings_vs_reference_brl":"105.86"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.12","PIS_UP":"0","COFINS_UP":"0.03","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.046","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3829.959678275862068965517241379310344828","retailer_fixed_residual_brl":"1428.081511873040752351097178683385579937","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4517.101097178683385579937304075235109718","baseline_adjusted_IVA":"0.556097560975609756097560975609756097561","calibrated_to_price_brl":"7029.05","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4486.831863022331383511618136573700029086","supplier_own_ICMS":"538.4198235626797660213941763888440034903","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3948.412039459651617490223960184856025596","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"118.4523611837895485247067188055456807679","IVA_applied":"0.556097560975609756097560975609756097561","presumed_ST_base":"6981.948118556701030927835051546391752578","ICMS_ST":"718.3308377775264195456161328895065119737","retailer_acquisition_cash":"5205.162700799857803057234269463206541060","retailer_PC_revenue_base":"6204.855434069510997249096334511452631868","retailer_PC_credit_base":"3948.412039459651617490223960184856025596","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"118.4523611837895485247067188055456807679","ICMS":"1256.750661340206185567010309278350515464"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"471.5690129892828357909313214228704000220","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"181.6269538151439744045503021685033771774","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"289.9420591741388613863810192543670228446","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-BASELINE-ST","A-RETAIL-CREDITS","A-ZFM-TV"],"source_ids":["P023","S002","EP013","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","S027"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Qualifying Manaus/approved-project route assumed; alternative ordinary domestic route supplied.","Only AM-origin own-ICMS12 is used; no AM incentive ledger is allocated. Consumer destination is SP18."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T009","product_id":"BR-T009","tax_profile_id":"T09","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":"6568.378568453299395119470794818648887646","reference_price_brl":"7029.05","savings_vs_reference_brl":"460.671431546700604880529205181351112354","fixed_residual_brl":"5258.041190148902821316614420062695924765","modeled_net_tax_total_brl":"1310.337378304396573802856374755952962881","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1227.023796175138399597382989431303472572","PIS":"83.31358212925817420547338532464949030895","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.94917565497371437783943212813633462486","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6568.38","fixed_residual_brl":"5258.04","modeled_net_tax_total_brl":"1310.34","modeled_tax_share_percent":"19.95","savings_vs_reference_brl":"460.67"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.12","PIS_UP":"0.0065","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.01","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3829.959678275862068965517241379310344828","retailer_fixed_residual_brl":"1428.081511873040752351097178683385579937","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4517.101097178683385579937304075235109718","baseline_adjusted_IVA":"0.556097560975609756097560975609756097561","calibrated_to_price_brl":"7029.05","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4380.701466664983836946421331128826399812","supplier_own_ICMS":"525.6841759997980604335705597354591679774","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3855.017290665185776512850771393367231835","supplier_PIS_debit":"25.05761238932370754733353001405688700693","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.556097560975609756097560975609756097561","presumed_ST_base":"6816.798867639657775541016607951685958732","ICMS_ST":"701.3396201753403391638124296958443045946","retailer_acquisition_cash":"5082.041086840324176110233760824670704407","retailer_PC_revenue_base":"5867.038948277959055955658365122804583051","retailer_PC_credit_base":"3855.017290665185776512850771393367231835","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"25.05761238932370754733353001405688700693","COFINS":"0.000000000000000000000000000000000000","ICMS":"1227.023796175138399597382989431303472572"},"retailer_debits":{"PIS":"96.80614264658632442326836302452627562034","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"38.55017290665185776512850771393367231835","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"58.25596973993446665813985531059260330199","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-BASELINE-ST","A-RETAIL-CREDITS","A-ZFM-TV"],"source_ids":["P023","S002","EP013","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","S027"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Qualifying Manaus/approved-project route assumed; alternative ordinary domestic route supplied.","Only AM-origin own-ICMS12 is used; no AM incentive ledger is allocated. Consumer destination is SP18."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T009","product_id":"BR-T009","tax_profile_id":"T09","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":"5622.149997313364064325509563527855225494","reference_price_brl":"7029.05","savings_vs_reference_brl":"1406.900002686635935674490436472144774506","fixed_residual_brl":"5258.041190148902821316614420062695924765","modeled_net_tax_total_brl":"364.1088071644612430088951434651593007280","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"364.1088071644612430088951434651593007280"},"modeled_tax_share_percent":"6.476326802708155531285561716839929669409","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5622.15","fixed_residual_brl":"5258.04","modeled_net_tax_total_brl":"364.11","modeled_tax_share_percent":"6.48","savings_vs_reference_brl":"1406.90"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0.03","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.046","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3829.959678275862068965517241379310344828","retailer_fixed_residual_brl":"1428.081511873040752351097178683385579937","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4517.101097178683385579937304075235109718","baseline_adjusted_IVA":"0.556097560975609756097560975609756097561","calibrated_to_price_brl":"7029.05","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3948.412039459651617490223960184856025596","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3948.412039459651617490223960184856025596","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"118.4523611837895485247067188055456807679","IVA_applied":"0.45","presumed_ST_base":"5725.197457216494845360824742268041237114","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3948.412039459651617490223960184856025596","retailer_PC_revenue_base":"5622.149997313364064325509563527855225494","retailer_PC_credit_base":"3948.412039459651617490223960184856025596","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"118.4523611837895485247067188055456807679","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"427.2833997958156688887387268281169971375","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"181.6269538151439744045503021685033771774","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"245.6564459806716944841884246596136199601","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000010"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS","A-ZFM-TV"],"source_ids":["P023","S002","EP013","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","S027"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Qualifying Manaus/approved-project route assumed; alternative ordinary domestic route supplied.","Only AM-origin own-ICMS12 is used; no AM incentive ledger is allocated. Consumer destination is SP18."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T009","product_id":"BR-T009","tax_profile_id":"T09","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":"5332.535464800787667614457999352129272449","reference_price_brl":"7029.05","savings_vs_reference_brl":"1696.514535199212332385542000647870727551","fixed_residual_brl":"5258.041190148902821316614420062695924765","modeled_net_tax_total_brl":"74.49427465188484629784357928943334768395","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"74.49427465188484629784357928943334768395","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.396976637916608699781397203965708687082","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5332.54","fixed_residual_brl":"5258.04","modeled_net_tax_total_brl":"74.49","modeled_tax_share_percent":"1.40","savings_vs_reference_brl":"1696.51"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.0065","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.01","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3829.959678275862068965517241379310344828","retailer_fixed_residual_brl":"1428.081511873040752351097178683385579937","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4517.101097178683385579937304075235109718","baseline_adjusted_IVA":"0.556097560975609756097560975609756097561","calibrated_to_price_brl":"7029.05","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3855.017290665185776512850771393367231835","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3855.017290665185776512850771393367231835","supplier_PIS_debit":"25.05761238932370754733353001405688700693","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.45","presumed_ST_base":"5589.775071464519375943633618520382486161","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3855.017290665185776512850771393367231835","retailer_PC_revenue_base":"5332.535464800787667614457999352129272449","retailer_PC_credit_base":"3855.017290665185776512850771393367231835","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"25.05761238932370754733353001405688700693","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"87.98683516921299651563855698931013299541","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"38.55017290665185776512850771393367231835","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"49.43666226256113875051004927537646067706","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS","A-ZFM-TV"],"source_ids":["P023","S002","EP013","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","S027"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Qualifying Manaus/approved-project route assumed; alternative ordinary domestic route supplied.","Only AM-origin own-ICMS12 is used; no AM incentive ledger is allocated. Consumer destination is SP18."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T009","product_id":"BR-T009","tax_profile_id":"T09","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":"6477.089331648902821316614420062695924765","reference_price_brl":"7029.05","savings_vs_reference_brl":"551.960668351097178683385579937304075235","fixed_residual_brl":"5258.041190148902821316614420062695924765","modeled_net_tax_total_brl":"1219.048141500000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1219.048141500000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.82092525022595654939242794496702708131","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6477.09","fixed_residual_brl":"5258.04","modeled_net_tax_total_brl":"1219.05","modeled_tax_share_percent":"18.82","savings_vs_reference_brl":"551.96"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.12","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":"3829.959678275862068965517241379310344828","retailer_fixed_residual_brl":"1428.081511873040752351097178683385579937","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4517.101097178683385579937304075235109718","baseline_adjusted_IVA":"0.556097560975609756097560975609756097561","calibrated_to_price_brl":"7029.05","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4352.226907131661442006269592476489028214","supplier_own_ICMS":"522.2672288557993730407523510971786833857","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3829.959678275862068965517241379310344828","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.556097560975609756097560975609756097561","presumed_ST_base":"6772.489675000000000000000000000000000001","ICMS_ST":"696.7809126442006269592476489028213166143","retailer_acquisition_cash":"5049.007819775862068965517241379310344828","retailer_PC_revenue_base":"5780.308419004702194357366771159874608151","retailer_PC_credit_base":"3829.959678275862068965517241379310344828","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"1219.048141500000000000000000000000000000"},"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-BASELINE-ST","A-RETAIL-CREDITS","A-ZFM-TV"],"source_ids":["P023","S002","EP013","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","S027"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Qualifying Manaus/approved-project route assumed; alternative ordinary domestic route supplied.","Only AM-origin own-ICMS12 is used; no AM incentive ledger is allocated. Consumer destination is SP18."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T009","product_id":"BR-T009","tax_profile_id":"T09","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":"5622.149997313364064325509563527855225494","reference_price_brl":"7029.05","savings_vs_reference_brl":"1406.900002686635935674490436472144774506","fixed_residual_brl":"5258.041190148902821316614420062695924765","modeled_net_tax_total_brl":"364.1088071644612430088951434651593007280","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"364.1088071644612430088951434651593007280"},"modeled_tax_share_percent":"6.476326802708155531285561716839929669409","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5622.15","fixed_residual_brl":"5258.04","modeled_net_tax_total_brl":"364.11","modeled_tax_share_percent":"6.48","savings_vs_reference_brl":"1406.90"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0.03","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.046","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3829.959678275862068965517241379310344828","retailer_fixed_residual_brl":"1428.081511873040752351097178683385579937","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4517.101097178683385579937304075235109718","baseline_adjusted_IVA":"0.556097560975609756097560975609756097561","calibrated_to_price_brl":"7029.05","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3948.412039459651617490223960184856025596","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3948.412039459651617490223960184856025596","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"118.4523611837895485247067188055456807679","IVA_applied":"0.45","presumed_ST_base":"5725.197457216494845360824742268041237114","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3948.412039459651617490223960184856025596","retailer_PC_revenue_base":"5622.149997313364064325509563527855225494","retailer_PC_credit_base":"3948.412039459651617490223960184856025596","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"118.4523611837895485247067188055456807679","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"427.2833997958156688887387268281169971375","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"181.6269538151439744045503021685033771774","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"245.6564459806716944841884246596136199601","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000010"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS","A-ZFM-TV"],"source_ids":["P023","S002","EP013","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","S027"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Qualifying Manaus/approved-project route assumed; alternative ordinary domestic route supplied.","Only AM-origin own-ICMS12 is used; no AM incentive ledger is allocated. Consumer destination is SP18."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T009","product_id":"BR-T009","tax_profile_id":"T09","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":"5332.535464800787667614457999352129272449","reference_price_brl":"7029.05","savings_vs_reference_brl":"1696.514535199212332385542000647870727551","fixed_residual_brl":"5258.041190148902821316614420062695924765","modeled_net_tax_total_brl":"74.49427465188484629784357928943334768395","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"74.49427465188484629784357928943334768395","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.396976637916608699781397203965708687082","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5332.54","fixed_residual_brl":"5258.04","modeled_net_tax_total_brl":"74.49","modeled_tax_share_percent":"1.40","savings_vs_reference_brl":"1696.51"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.0065","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.01","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3829.959678275862068965517241379310344828","retailer_fixed_residual_brl":"1428.081511873040752351097178683385579937","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4517.101097178683385579937304075235109718","baseline_adjusted_IVA":"0.556097560975609756097560975609756097561","calibrated_to_price_brl":"7029.05","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3855.017290665185776512850771393367231835","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3855.017290665185776512850771393367231835","supplier_PIS_debit":"25.05761238932370754733353001405688700693","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.45","presumed_ST_base":"5589.775071464519375943633618520382486161","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3855.017290665185776512850771393367231835","retailer_PC_revenue_base":"5332.535464800787667614457999352129272449","retailer_PC_credit_base":"3855.017290665185776512850771393367231835","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"25.05761238932370754733353001405688700693","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"87.98683516921299651563855698931013299541","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"38.55017290665185776512850771393367231835","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"49.43666226256113875051004927537646067706","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-BASELINE-ST","A-RETAIL-CREDITS","A-ZFM-TV"],"source_ids":["P023","S002","EP013","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","S027"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Qualifying Manaus/approved-project route assumed; alternative ordinary domestic route supplied.","Only AM-origin own-ICMS12 is used; no AM incentive ledger is allocated. Consumer destination is SP18."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T009","product_id":"BR-T009","tax_profile_id":"T09","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":"6477.089331648902821316614420062695924765","reference_price_brl":"7029.05","savings_vs_reference_brl":"551.960668351097178683385579937304075235","fixed_residual_brl":"5258.041190148902821316614420062695924765","modeled_net_tax_total_brl":"1219.048141500000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","ICMS":"1219.048141500000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.82092525022595654939242794496702708131","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6477.09","fixed_residual_brl":"5258.04","modeled_net_tax_total_brl":"1219.05","modeled_tax_share_percent":"18.82","savings_vs_reference_brl":"551.96"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.12","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":"3829.959678275862068965517241379310344828","retailer_fixed_residual_brl":"1428.081511873040752351097178683385579937","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4517.101097178683385579937304075235109718","baseline_adjusted_IVA":"0.556097560975609756097560975609756097561","calibrated_to_price_brl":"7029.05","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4352.226907131661442006269592476489028214","supplier_own_ICMS":"522.2672288557993730407523510971786833857","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3829.959678275862068965517241379310344828","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.556097560975609756097560975609756097561","presumed_ST_base":"6772.489675000000000000000000000000000001","ICMS_ST":"696.7809126442006269592476489028213166143","retailer_acquisition_cash":"5049.007819775862068965517241379310344828","retailer_PC_revenue_base":"5780.308419004702194357366771159874608151","retailer_PC_credit_base":"3829.959678275862068965517241379310344828","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"1219.048141500000000000000000000000000000"},"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-BASELINE-ST","A-RETAIL-CREDITS","A-ZFM-TV"],"source_ids":["P023","S002","EP013","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","S027"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Qualifying Manaus/approved-project route assumed; alternative ordinary domestic route supplied.","Only AM-origin own-ICMS12 is used; no AM incentive ledger is allocated. Consumer destination is SP18."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T009","product_id":"BR-T009","tax_profile_id":"T09","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":"5258.041190148902821316614420062695924765","reference_price_brl":"7029.05","savings_vs_reference_brl":"1771.008809851097178683385579937304075235","fixed_residual_brl":"5258.041190148902821316614420062695924765","modeled_net_tax_total_brl":"0.000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","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":"5258.04","fixed_residual_brl":"5258.04","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1771.01"},"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":"3829.959678275862068965517241379310344828","retailer_fixed_residual_brl":"1428.081511873040752351097178683385579937","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4517.101097178683385579937304075235109718","baseline_adjusted_IVA":"0.556097560975609756097560975609756097561","calibrated_to_price_brl":"7029.05","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3829.959678275862068965517241379310344828","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3829.959678275862068965517241379310344828","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.45","presumed_ST_base":"5553.441533500000000000000000000000000001","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3829.959678275862068965517241379310344828","retailer_PC_revenue_base":"5258.041190148902821316614420062695924765","retailer_PC_credit_base":"3829.959678275862068965517241379310344828","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"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-BASELINE-ST","A-RETAIL-CREDITS","A-ZFM-TV"],"source_ids":["P023","S002","EP013","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","S027"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Qualifying Manaus/approved-project route assumed; alternative ordinary domestic route supplied.","Only AM-origin own-ICMS12 is used; no AM incentive ledger is allocated. Consumer destination is SP18."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T009","product_id":"BR-T009","tax_profile_id":"T09","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":"5258.041190148902821316614420062695924765","reference_price_brl":"7029.05","savings_vs_reference_brl":"1771.008809851097178683385579937304075235","fixed_residual_brl":"5258.041190148902821316614420062695924765","modeled_net_tax_total_brl":"0.000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","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":"5258.04","fixed_residual_brl":"5258.04","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1771.01"},"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":"3829.959678275862068965517241379310344828","retailer_fixed_residual_brl":"1428.081511873040752351097178683385579937","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4517.101097178683385579937304075235109718","baseline_adjusted_IVA":"0.556097560975609756097560975609756097561","calibrated_to_price_brl":"7029.05","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3829.959678275862068965517241379310344828","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3829.959678275862068965517241379310344828","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.45","presumed_ST_base":"5553.441533500000000000000000000000000001","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3829.959678275862068965517241379310344828","retailer_PC_revenue_base":"5258.041190148902821316614420062695924765","retailer_PC_credit_base":"3829.959678275862068965517241379310344828","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"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-BASELINE-ST","A-RETAIL-CREDITS","A-ZFM-TV"],"source_ids":["P023","S002","EP013","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","S027"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Qualifying Manaus/approved-project route assumed; alternative ordinary domestic route supplied.","Only AM-origin own-ICMS12 is used; no AM incentive ledger is allocated. Consumer destination is SP18."]}]}