{"scenario":{"scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","ncm":"8471.30.12","state":"SP","date":"2026-09-12","mode":"educational","path":"technology_retail_st","origin_scenario":"Ordinary finished-goods import assumed.","imported":true,"zfm_qualified":false,"reference_price_brl":"5999","price_source_id":"EP010","price_date":"2026-09-12","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"calibration_policy":"baseline_ST_base_equals_reference_price","customs_fraction":"0.30","dealer_margin_fraction":"0","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"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.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."],"rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"0.16","IPI":"0.15"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","PIS_UP":"R-PIS-NC","COFINS_UP":"R-COFINS-NC","II":"R-II-TECH-REP16","PIS_IMPORT":"R-PIS-IMPORT-STD","COFINS_IMPORT":"R-COFINS-IMPORT-STD","IPI":"R-IPI-ADP12","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-18"},"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":"0.37","IVA_adjusted":false,"cest":"21.028.00","source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"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":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"}},"assumption_override":{"assumptionId":"A-CUSTOMS-35","parameter":"customs_fraction","value":"0.30","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-T006"},"sensitivity_fixture":{"product_id":"BR-T006","dimension":"customs_fraction","value":"0.30","status":"feasible","result":{"price_brl":"5999.00","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"2457.35","modeled_tax_share_percent":"40.96","savings_vs_reference_brl":"0.00"}},"baseline_warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","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-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"5999.00000000000000000000000000000000","reference_price_brl":"5999","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"2457.346038924151063154554109806410663282","modeled_net_tax_components_brl":{"II":"287.9520","IPI":"571.1520152332592827673754363694065376070","ICMS":"1079.820000000000000000000000000000000000","PIS":"92.47527990161853379879403364011424944465","COFINS":"425.9467437892732465883846397968898762297"},"modeled_tax_share_percent":"40.96259441447159631862900666455093621074","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5999.00","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"2457.35","modeled_tax_share_percent":"40.96","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3807.680101555061885115836242462710250713","supplier_own_ICMS":"685.3824182799111393208505236432878451283","supplier_IPI":"571.1520152332592827673754363694065376070","supplier_PC_base":"3122.297683275150745794985718819422405585","supplier_PIS_debit":"51.51791177403998730561726436052046969215","supplier_COFINS_debit":"237.2946239289114566804189146302761028245","IVA_applied":"0.37","presumed_ST_base":"5998.999999999999999999999999999999999998","ICMS_ST":"394.4375817200888606791494763567121548717","retailer_acquisition_cash":"4773.269698508410028562361155188828943192","retailer_PC_revenue_base":"5604.562418279911139320850523643287845128","retailer_PC_credit_base":"3122.297683275150745794985718819422405585","import_ICMS_base_before_grossup":"2612.264550","import_ICMS_gross_base":"3185.688475609756097560975609756097560976","import_payments":{"II":"287.9520","IPI":"313.147800","PIS":"37.79370","COFINS":"173.671050","ICMS":"573.4239256097560975609756097560975609756"},"eligible_import_credits":{"IPI":"313.147800","PIS":"37.79370","COFINS":"173.671050","ICMS":"573.4239256097560975609756097560975609756"},"supplier_net_remittance_or_credit":{"IPI":"258.0042152332592827673754363694065376070","PIS":"13.72421177403998730561726436052046969215","COFINS":"63.6235739289114566804189146302761028245","ICMS":"506.3960743902439024390243902439024390244"},"retailer_debits":{"PIS":"92.47527990161853379879403364011424944461","COFINS":"425.9467437892732465883846397968898762297","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"51.51791177403998730561726436052046969215","COFINS":"237.2946239289114566804189146302761028245","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"40.95736812757854649317676927959377975246","COFINS":"188.6521198603617899079657251666137734052","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"5500.902296765681405874915248025508053727","reference_price_brl":"5999","savings_vs_reference_brl":"498.097703234318594125084751974491946273","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"1959.248335689832469029469357831918717009","modeled_net_tax_components_brl":{"II":"0.00","IPI":"513.1088787688367873027513686411259490159","ICMS":"970.0836462003628300745817375529127192095","PIS":"84.91806353395072488929998002189211681006","COFINS":"391.1377471866821267628362716159879319736"},"modeled_tax_share_percent":"35.61685392670571513737451195190345663474","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5500.90","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"1959.25","modeled_tax_share_percent":"35.62","savings_vs_reference_brl":"498.10"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3420.725858458911915351675790940839660106","supplier_own_ICMS":"615.7306545226041447633016423693511388191","supplier_IPI":"513.1088787688367873027513686411259490159","supplier_PC_base":"2804.995203936307770588374148571488521287","supplier_PIS_debit":"46.28242086494907821470817345142956060124","supplier_COFINS_debit":"213.1796354991593905647164352914331276178","IVA_applied":"0.37","presumed_ST_base":"5389.353590002015722636565208627292884497","ICMS_ST":"354.3529916777586853112800951835615803904","retailer_acquisition_cash":"4288.187728905507387965707254765527189512","retailer_PC_revenue_base":"5146.549305087922720563635152841946473337","retailer_PC_credit_base":"2804.995203936307770588374148571488521287","import_ICMS_base_before_grossup":"2281.119750","import_ICMS_gross_base":"2781.853353658536585365853658536585365854","import_payments":{"II":"0.00","IPI":"269.9550","PIS":"37.79370","COFINS":"173.671050","ICMS":"500.7336036585365853658536585365853658537"},"eligible_import_credits":{"IPI":"269.9550","PIS":"37.79370","COFINS":"173.671050","ICMS":"500.7336036585365853658536585365853658537"},"supplier_net_remittance_or_credit":{"IPI":"243.1538787688367873027513686411259490159","PIS":"8.48872086494907821470817345142956060124","COFINS":"39.5085854991593905647164352914331276178","ICMS":"469.3500425418262447087280790163273533558"},"retailer_debits":{"PIS":"84.91806353395072488929998002189211681006","COFINS":"391.1377471866821267628362716159879319736","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"46.28242086494907821470817345142956060124","COFINS":"213.1796354991593905647164352914331276178","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"38.63564266900164667459180657046255620882","COFINS":"177.9581116875227361981198363245548043558","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"5228.785301216195304652071623595815050186","reference_price_brl":"5999","savings_vs_reference_brl":"770.214698783804695347928376404184949814","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"1687.131340140346367806625733402225713469","modeled_net_tax_components_brl":{"II":"287.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"938.9739130434782608695652173913043478259","PIS":"82.09069780646836502120538934248867603355","COFINS":"378.1147292903997419158551266684326896091"},"modeled_tax_share_percent":"32.26621945536616548018770615331478371021","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5228.79","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"1687.13","modeled_tax_share_percent":"32.27","savings_vs_reference_brl":"770.21"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3807.680101555061885115836242462710250713","supplier_own_ICMS":"685.3824182799111393208505236432878451283","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3122.297683275150745794985718819422405585","supplier_PIS_debit":"51.51791177403998730561726436052046969215","supplier_COFINS_debit":"237.2946239289114566804189146302761028245","IVA_applied":"0.37","presumed_ST_base":"5216.521739130434782608695652173913043477","ICMS_ST":"253.5914947635671215487146937480165026976","retailer_acquisition_cash":"4061.271596318629006664550936210726753411","retailer_PC_revenue_base":"4975.193806452628183103356929847798547488","retailer_PC_credit_base":"3122.297683275150745794985718819422405585","import_ICMS_base_before_grossup":"2299.116750","import_ICMS_gross_base":"2803.800914634146341463414634146341463415","import_payments":{"II":"287.9520","IPI":"0.0000","PIS":"37.79370","COFINS":"173.671050","ICMS":"504.6841646341463414634146341463414634146"},"eligible_import_credits":{"IPI":"0.0000","PIS":"37.79370","COFINS":"173.671050","ICMS":"504.6841646341463414634146341463414634146"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"13.72421177403998730561726436052046969215","COFINS":"63.6235739289114566804189146302761028245","ICMS":"434.2897484093319194061505832449628844113"},"retailer_debits":{"PIS":"82.09069780646836502120538934248867603355","COFINS":"378.1147292903997419158551266684326896091","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"51.51791177403998730561726436052046969215","COFINS":"237.2946239289114566804189146302761028245","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"30.57278603242837771558812498196820634140","COFINS":"140.8201053614882852354362120381565867846","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"4736.033733958260659740709364205512614387","reference_price_brl":"5999","savings_vs_reference_brl":"1262.966266041739340259290635794487385613","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"1194.379772882411722895263474011923277669","modeled_net_tax_components_brl":{"II":"287.9520","IPI":"468.3446524912726118692478578229133608378","ICMS":"0.000000000000000000000000000000000000","PIS":"78.14455661031130088572170450939095813735","COFINS":"359.9385637808278101402939116796189586934"},"modeled_tax_share_percent":"25.21898786992335139588007025330245072612","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4736.03","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"1194.38","modeled_tax_share_percent":"25.22","savings_vs_reference_brl":"1262.97"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3122.297683275150745794985718819422405585","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"468.3446524912726118692478578229133608378","supplier_PC_base":"3122.297683275150745794985718819422405585","supplier_PIS_debit":"51.51791177403998730561726436052046969215","supplier_COFINS_debit":"237.2946239289114566804189146302761028245","IVA_applied":"0.37","presumed_ST_base":"4919.180000000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3590.642335766423357664233576642335766423","retailer_PC_revenue_base":"4736.033733958260659740709364205512614387","retailer_PC_credit_base":"3122.297683275150745794985718819422405585","import_ICMS_base_before_grossup":"2612.264550","import_ICMS_gross_base":"2612.264550","import_payments":{"II":"287.9520","IPI":"313.147800","PIS":"37.79370","COFINS":"173.671050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"313.147800","PIS":"37.79370","COFINS":"173.671050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"155.1968524912726118692478578229133608378","PIS":"13.72421177403998730561726436052046969215","COFINS":"63.6235739289114566804189146302761028245","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"78.14455661031130088572170450939095813739","COFINS":"359.9385637808278101402939116796189586934","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"51.51791177403998730561726436052046969215","COFINS":"237.2946239289114566804189146302761028245","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"26.62664483627131358010444014887048844524","COFINS":"122.6439398519163534598749970493428558689","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"5867.591325882939656344924513759804143808","reference_price_brl":"5999","savings_vs_reference_brl":"131.408674117060343655075486240195856192","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"2325.937364807090719499478623566214807091","modeled_net_tax_components_brl":{"II":"287.9520","IPI":"560.9528721040939384322437321485242780068","ICMS":"1060.537500000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"416.4949927029967810672348914176905290836"},"modeled_tax_share_percent":"39.64041180828301472931419088098598252680","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5867.59","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"2325.94","modeled_tax_share_percent":"39.64","savings_vs_reference_brl":"131.41"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3739.685814027292922881624880990161853379","supplier_own_ICMS":"673.1434465249127261186924785782291336082","supplier_IPI":"560.9528721040939384322437321485242780068","supplier_PC_base":"3066.542367502380196762932402411932719771","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"233.0572199301808949539828625833068867026","IVA_applied":"0.37","presumed_ST_base":"5891.874999999999999999999999999999999999","ICMS_ST":"387.3940534750872738813075214217708663918","retailer_acquisition_cash":"4688.032739606474135195176134560456997778","retailer_PC_revenue_base":"5480.197272407852382463616992338033277416","retailer_PC_credit_base":"3066.542367502380196762932402411932719771","import_ICMS_base_before_grossup":"2574.470850","import_ICMS_gross_base":"3139.598597560975609756097560975609756098","import_payments":{"II":"287.9520","IPI":"313.147800","PIS":"0.00","COFINS":"173.671050","ICMS":"565.1277475609756097560975609756097560976"},"eligible_import_credits":{"IPI":"313.147800","PIS":"0.00","COFINS":"173.671050","ICMS":"565.1277475609756097560975609756097560976"},"supplier_net_remittance_or_credit":{"IPI":"247.8050721040939384322437321485242780068","PIS":"0.000000000000000000000000000000000000","COFINS":"59.3861699301808949539828625833068867026","ICMS":"495.4097524390243902439024390243902439024"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"416.4949927029967810672348914176905290836","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"233.0572199301808949539828625833068867026","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"183.4377727728158861132520288343836423810","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"5436.699292058672258943947608379166493106","reference_price_brl":"5999","savings_vs_reference_brl":"562.300707941327741056052391620833506894","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"1895.045330982823322098501718185577156388","modeled_net_tax_components_brl":{"II":"287.9520","IPI":"527.0162214785793585270901967516384675936","ICMS":"996.3768683274021352313167259786476868325","PIS":"83.70024117684182834009479545529100196186","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"34.85654124278853350202229533186868854534","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5436.70","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"1895.05","modeled_tax_share_percent":"34.86","savings_vs_reference_brl":"562.30"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3513.441476523862390180601311677589783957","supplier_own_ICMS":"632.4194657742952302325082361019661611123","supplier_IPI":"527.0162214785793585270901967516384675936","supplier_PC_base":"2881.022010749567159948093075575623622845","supplier_PIS_debit":"47.53686317736785813914353574699778977694","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"5535.427046263345195729537366548042704625","ICMS_ST":"363.9574025531069049988084898766815257202","retailer_acquisition_cash":"4404.415100555548653706499998305909777271","retailer_PC_revenue_base":"5072.741889505565353945139118502484967386","retailer_PC_credit_base":"2881.022010749567159948093075575623622845","import_ICMS_base_before_grossup":"2438.593500","import_ICMS_gross_base":"2973.894512195121951219512195121951219512","import_payments":{"II":"287.9520","IPI":"313.147800","PIS":"37.79370","COFINS":"0.00","ICMS":"535.3010121951219512195121951219512195122"},"eligible_import_credits":{"IPI":"313.147800","PIS":"37.79370","COFINS":"0.00","ICMS":"535.3010121951219512195121951219512195122"},"supplier_net_remittance_or_credit":{"IPI":"213.8684214785793585270901967516384675936","PIS":"9.74316317736785813914353574699778977694","COFINS":"0.000000000000000000000000000000000000","ICMS":"461.0758561322801840118045308566964673203"},"retailer_debits":{"PIS":"83.70024117684182834009479545529100196187","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"47.53686317736785813914353574699778977694","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"36.16337799947397020095125970829321218493","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"4808.960414458160317704292166974665955013","reference_price_brl":"5999","savings_vs_reference_brl":"1190.039585541839682295707833025334044987","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"1267.306453382311380858846276781076618295","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"843.5509966959676783257232500460110601821","PIS":"75.58881119269914693834086422841709955526","COFINS":"348.1666454936445555947821625066484585574"},"modeled_tax_share_percent":"26.35302319337354158705703701265157548561","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4808.96","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"1267.31","modeled_tax_share_percent":"26.35","savings_vs_reference_brl":"1190.04"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3420.725858458911915351675790940839660106","supplier_own_ICMS":"615.7306545226041447633016423693511388191","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2804.995203936307770588374148571488521287","supplier_PIS_debit":"46.28242086494907821470817345142956060124","supplier_COFINS_debit":"213.1796354991593905647164352914331276178","IVA_applied":"0.37","presumed_ST_base":"4686.394426088709324031795833588950334345","ICMS_ST":"227.8203421733635335624216076766599213630","retailer_acquisition_cash":"3648.546200632275448914097398617499581469","retailer_PC_revenue_base":"4581.140072284796784141870559298006033650","retailer_PC_credit_base":"2804.995203936307770588374148571488521287","import_ICMS_base_before_grossup":"2011.164750","import_ICMS_gross_base":"2452.639939024390243902439024390243902439","import_payments":{"II":"0.00","IPI":"0.00","PIS":"37.79370","COFINS":"173.671050","ICMS":"441.4751890243902439024390243902439024390"},"eligible_import_credits":{"IPI":"0.00","PIS":"37.79370","COFINS":"173.671050","ICMS":"441.4751890243902439024390243902439024390"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"8.48872086494907821470817345142956060124","COFINS":"39.5085854991593905647164352914331276178","ICMS":"402.0758076715774344232842256557671577431"},"retailer_debits":{"PIS":"75.58881119269914693834086422841709955522","COFINS":"348.1666454936445555947821625066484585574","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"46.28242086494907821470817345142956060124","COFINS":"213.1796354991593905647164352914331276178","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"29.30639032775006872363269077698753895398","COFINS":"134.9870099944851650300657272152153309396","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"4366.284563819608928301600013751308666569","reference_price_brl":"5999","savings_vs_reference_brl":"1632.715436180391071698399986248691333431","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"824.6306027437599914561541235577193298506","modeled_net_tax_components_brl":{"II":"0.00","IPI":"420.7492805904461655882561222857232781930","ICMS":"0.000000000000000000000000000000000000","PIS":"72.04369530302354731697640022689659299836","COFINS":"331.8376268502902785509216010450994586592"},"modeled_tax_share_percent":"18.88632292949720882628883072993087277397","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4366.28","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"824.63","modeled_tax_share_percent":"18.89","savings_vs_reference_brl":"1632.72"},"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":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2804.995203936307770588374148571488521287","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"420.7492805904461655882561222857232781930","supplier_PC_base":"2804.995203936307770588374148571488521287","supplier_PIS_debit":"46.28242086494907821470817345142956060124","supplier_COFINS_debit":"213.1796354991593905647164352914331276178","IVA_applied":"0.37","presumed_ST_base":"4419.269943801652892561983471074380165288","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3225.744484526753936176630270857211799480","retailer_PC_revenue_base":"4366.284563819608928301600013751308666569","retailer_PC_credit_base":"2804.995203936307770588374148571488521287","import_ICMS_base_before_grossup":"2281.119750","import_ICMS_gross_base":"2281.119750","import_payments":{"II":"0.00","IPI":"269.9550","PIS":"37.79370","COFINS":"173.671050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"269.9550","PIS":"37.79370","COFINS":"173.671050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"150.7942805904461655882561222857232781930","PIS":"8.48872086494907821470817345142956060124","COFINS":"39.5085854991593905647164352914331276178","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"72.04369530302354731697640022689659299839","COFINS":"331.8376268502902785509216010450994586592","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"46.28242086494907821470817345142956060124","COFINS":"213.1796354991593905647164352914331276178","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"25.76127443807446910226822677546703239715","COFINS":"118.6579913511308879862051657536663310414","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"5380.856044920000156820059135235889034528","reference_price_brl":"5999","savings_vs_reference_brl":"618.143955079999843179940864764110965472","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"1839.202083844151219974613245042299697810","modeled_net_tax_components_brl":{"II":"0.00","IPI":"503.9462202193932732437736656296772713550","ICMS":"952.7607239467849223946784922394678492238","PIS":"0.000000000000000000000000000000000000","COFINS":"382.4951396779730243361610871731545772307"},"modeled_tax_share_percent":"34.18047367352485166347902360297534608655","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5380.86","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"1839.20","modeled_tax_share_percent":"34.18","savings_vs_reference_brl":"618.14"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3359.641468129288488291824437531181809033","supplier_own_ICMS":"604.7354642632719278925283987556127256259","supplier_IPI":"503.9462202193932732437736656296772713550","supplier_PC_base":"2754.906003866016560399296038775569083407","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"209.3728562938172585903464989469432503389","IVA_applied":"0.37","presumed_ST_base":"5293.115133037694013303769401330376940132","ICMS_ST":"348.0252596835129945021500934838551235979","retailer_acquisition_cash":"4211.612948032194756037748196644714203986","retailer_PC_revenue_base":"5032.830785236487162317909041752033910930","retailer_PC_credit_base":"2754.906003866016560399296038775569083407","import_ICMS_base_before_grossup":"2243.326050","import_ICMS_gross_base":"2735.763475609756097560975609756097560976","import_payments":{"II":"0.00","IPI":"269.9550","PIS":"0.00","COFINS":"173.671050","ICMS":"492.4374256097560975609756097560975609756"},"eligible_import_credits":{"IPI":"269.9550","PIS":"0.00","COFINS":"173.671050","ICMS":"492.4374256097560975609756097560975609756"},"supplier_net_remittance_or_credit":{"IPI":"233.9912202193932732437736656296772713550","PIS":"0.000000000000000000000000000000000000","COFINS":"35.7018062938172585903464989469432503389","ICMS":"460.3232983370288248337028824833702882482"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"382.4951396779730243361610871731545772307","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"209.3728562938172585903464989469432503389","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"173.1222833841557657458145882262113268918","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"4987.125283516105463630581820734783148036","reference_price_brl":"5999","savings_vs_reference_brl":"1011.874716483894536369418179265216851964","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"1445.471322440256526785135930541193811318","modeled_net_tax_components_brl":{"II":"0.00","IPI":"473.4583705975794453251112018727217068958","ICMS":"895.1203954517836993316552382605676590571","PIS":"76.89255639089338212836949040790444536470","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"28.98405875661391953766871937150342096680","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4987.13","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"1445.47","modeled_tax_share_percent":"28.98","savings_vs_reference_brl":"1011.87"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3156.389137317196302167408012484811379305","supplier_own_ICMS":"568.1500447170953343901334422472660482749","supplier_IPI":"473.4583705975794453251112018727217068958","supplier_PC_base":"2588.239092600100967777274570237545331030","supplier_PIS_debit":"42.70594502790166596832503040891949796200","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4972.891085843242774064751323669820328095","ICMS_ST":"326.9703507346883649415217960133016107822","retailer_acquisition_cash":"3956.817858649464112434041010370834696983","retailer_PC_revenue_base":"4660.154932781417098689060024721481537254","retailer_PC_credit_base":"2588.239092600100967777274570237545331030","import_ICMS_base_before_grossup":"2107.44870","import_ICMS_gross_base":"2570.059390243902439024390243902439024390","import_payments":{"II":"0.00","IPI":"269.9550","PIS":"37.79370","COFINS":"0.00","ICMS":"462.6106902439024390243902439024390243902"},"eligible_import_credits":{"IPI":"269.9550","PIS":"37.79370","COFINS":"0.00","ICMS":"462.6106902439024390243902439024390243902"},"supplier_net_remittance_or_credit":{"IPI":"203.5033705975794453251112018727217068958","PIS":"4.91224502790166596832503040891949796200","COFINS":"0.000000000000000000000000000000000000","ICMS":"432.5097052078812603072649943581286346669"},"retailer_debits":{"PIS":"76.89255639089338212836949040790444536469","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"42.70594502790166596832503040891949796200","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"34.18661136299171616004445999898494740269","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"4219.951472259888635642364617293211390323","reference_price_brl":"5999","savings_vs_reference_brl":"1779.048527740111364357635382706788609677","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"678.2975111840396987969187270996220536049","modeled_net_tax_components_brl":{"II":"287.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"69.62919929228816248809901618533798794035","COFINS":"320.7163118917515363088197109142840656645"},"modeled_tax_share_percent":"16.07358557658471283347319049036954280244","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4219.95","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"678.30","modeled_tax_share_percent":"16.07","savings_vs_reference_brl":"1779.05"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3122.297683275150745794985718819422405585","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3122.297683275150745794985718819422405585","supplier_PIS_debit":"51.51791177403998730561726436052046969215","supplier_COFINS_debit":"237.2946239289114566804189146302761028245","IVA_applied":"0.37","presumed_ST_base":"4277.547826086956521739130434782608695651","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3122.297683275150745794985718819422405585","retailer_PC_revenue_base":"4219.951472259888635642364617293211390323","retailer_PC_credit_base":"3122.297683275150745794985718819422405585","import_ICMS_base_before_grossup":"2299.116750","import_ICMS_gross_base":"2299.116750","import_payments":{"II":"287.9520","IPI":"0.0000","PIS":"37.79370","COFINS":"173.671050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"37.79370","COFINS":"173.671050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"13.72421177403998730561726436052046969215","COFINS":"63.6235739289114566804189146302761028245","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"69.62919929228816248809901618533798794033","COFINS":"320.7163118917515363088197109142840656645","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"51.51791177403998730561726436052046969215","COFINS":"237.2946239289114566804189146302761028245","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"18.11128751824817518248175182481751824818","COFINS":"83.4216879628400796284007962840079628400","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"5122.168494695561499750646053407081652082","reference_price_brl":"5999","savings_vs_reference_brl":"876.831505304438500249353946592918347918","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"1580.514533619712562905200163213492315364","modeled_net_tax_components_brl":{"II":"287.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"922.2065217391304347826086956521739130432","PIS":"0.000000000000000000000000000000000000","COFINS":"370.3560118805821281225914675613184023212"},"modeled_tax_share_percent":"30.85635576526756153945275065431492281771","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5122.17","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"1580.51","modeled_tax_share_percent":"30.86","savings_vs_reference_brl":"876.83"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3739.685814027292922881624880990161853379","supplier_own_ICMS":"673.1434465249127261186924785782291336082","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3066.542367502380196762932402411932719771","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"233.0572199301808949539828625833068867026","IVA_applied":"0.37","presumed_ST_base":"5123.369565217391304347826086956521739129","ICMS_ST":"249.0630752142177086639162170739447794350","retailer_acquisition_cash":"3988.748889241510631545541098064106632814","retailer_PC_revenue_base":"4873.105419481343791086729836333136872647","retailer_PC_credit_base":"3066.542367502380196762932402411932719771","import_ICMS_base_before_grossup":"2261.323050","import_ICMS_gross_base":"2757.711036585365853658536585365853658537","import_payments":{"II":"287.9520","IPI":"0.0000","PIS":"0.00","COFINS":"173.671050","ICMS":"496.3879865853658536585365853658536585366"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"173.671050","ICMS":"496.3879865853658536585365853658536585366"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"59.3861699301808949539828625833068867026","ICMS":"425.8185351537645811240721102863202545066"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"370.3560118805821281225914675613184023212","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"233.0572199301808949539828625833068867026","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"137.2987919504012331686086049780115156186","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"4770.879215402217925656749070535719851578","reference_price_brl":"5999","savings_vs_reference_brl":"1228.120784597782074343250929464280148422","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"1229.225254326368988811303180342130514861","modeled_net_tax_components_brl":{"II":"287.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"866.4146681107844654185362834596936407238","PIS":"74.85858621558452339276689688243687413746","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.76517238914707772340428762955524105914","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4770.88","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"1229.23","modeled_tax_share_percent":"25.77","savings_vs_reference_brl":"1228.12"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3513.441476523862390180601311677589783957","supplier_own_ICMS":"632.4194657742952302325082361019661611123","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2881.022010749567159948093075575623622845","supplier_PIS_debit":"47.53686317736785813914353574699778977694","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4813.414822837691474547423796998298004021","ICMS_ST":"233.9952023364892351860280473577274796115","retailer_acquisition_cash":"3747.436678860351625366629359035317263568","retailer_PC_revenue_base":"4536.884013065728690470721023177992371966","retailer_PC_credit_base":"2881.022010749567159948093075575623622845","import_ICMS_base_before_grossup":"2125.44570","import_ICMS_gross_base":"2592.006951219512195121951219512195121951","import_payments":{"II":"287.9520","IPI":"0.0000","PIS":"37.79370","COFINS":"0.00","ICMS":"466.5612512195121951219512195121951219512"},"eligible_import_credits":{"IPI":"0.0000","PIS":"37.79370","COFINS":"0.00","ICMS":"466.5612512195121951219512195121951219512"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"9.74316317736785813914353574699778977694","COFINS":"0.000000000000000000000000000000000000","ICMS":"399.8534168912722702965850639474985187726"},"retailer_debits":{"PIS":"74.85858621558452339276689688243687413744","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"47.53686317736785813914353574699778977694","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"27.32172303821666525362336113543908436050","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"4642.410515369270526363512717051276238835","reference_price_brl":"5999","savings_vs_reference_brl":"1356.589484630729473636487282948723761165","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"1100.756554293421589518066826857686902117","modeled_net_tax_components_brl":{"II":"287.9520","IPI":"459.9813551253570295144398603617899079656","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"352.8231991680645600036269664958969941515"},"modeled_tax_share_percent":"23.71088361637196327913388285675039521559","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4642.41","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"1100.76","modeled_tax_share_percent":"23.71","savings_vs_reference_brl":"1356.59"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","II":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3066.542367502380196762932402411932719771","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"459.9813551253570295144398603617899079656","supplier_PC_base":"3066.542367502380196762932402411932719771","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"233.0572199301808949539828625833068867026","IVA_applied":"0.37","presumed_ST_base":"4831.337500000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3526.523722627737226277372262773722627737","retailer_PC_revenue_base":"4642.410515369270526363512717051276238835","retailer_PC_credit_base":"3066.542367502380196762932402411932719771","import_ICMS_base_before_grossup":"2574.470850","import_ICMS_gross_base":"2574.470850","import_payments":{"II":"287.9520","IPI":"313.147800","PIS":"0.00","COFINS":"173.671050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"313.147800","PIS":"0.00","COFINS":"173.671050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"146.8335551253570295144398603617899079656","PIS":"0.000000000000000000000000000000000000","COFINS":"59.3861699301808949539828625833068867026","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"352.8231991680645600036269664958969941515","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"233.0572199301808949539828625833068867026","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"119.7659792378836650496441039125901074489","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"4333.258020018590758350442146954685185709","reference_price_brl":"5999","savings_vs_reference_brl":"1665.741979981409241649557853045314814291","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"791.6040589427418215049962567610958489910","modeled_net_tax_components_brl":{"II":"287.9520","IPI":"432.1533016124350739922139613363435434268","ICMS":"0.000000000000000000000000000000000000","PIS":"71.49875733030674751278229542475230556416","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.26810347516175929290082315375602355554","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4333.26","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"791.60","modeled_tax_share_percent":"18.27","savings_vs_reference_brl":"1665.74"},"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":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2881.022010749567159948093075575623622845","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"432.1533016124350739922139613363435434268","supplier_PC_base":"2881.022010749567159948093075575623622845","supplier_PIS_debit":"47.53686317736785813914353574699778977694","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4539.050177935943060498220640569395017793","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3313.175312362002233940307036911967166272","retailer_PC_revenue_base":"4333.258020018590758350442146954685185709","retailer_PC_credit_base":"2881.022010749567159948093075575623622845","import_ICMS_base_before_grossup":"2438.593500","import_ICMS_gross_base":"2438.593500","import_payments":{"II":"287.9520","IPI":"313.147800","PIS":"37.79370","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"313.147800","PIS":"37.79370","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"119.0055016124350739922139613363435434268","PIS":"9.74316317736785813914353574699778977694","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"71.49875733030674751278229542475230556420","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"47.53686317736785813914353574699778977694","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"23.96189415293888937363875967775451578726","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"5327.863064900031735956839098698825769596","reference_price_brl":"5999","savings_vs_reference_brl":"671.136935099968264043160901301174230404","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"1786.209103824182799111393208505236432878","modeled_net_tax_components_brl":{"II":"287.9520","IPI":"518.3204538241827991113932085052364328783","ICMS":"979.9366499999999999999999999999999999996","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"33.52580729020102859317505112145600338755","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5327.86","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"1786.21","modeled_tax_share_percent":"33.53","savings_vs_reference_brl":"671.14"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3455.469692161218660742621390034909552522","supplier_own_ICMS":"621.9845445890193589336718502062837194540","supplier_IPI":"518.3204538241827991113932085052364328783","supplier_PC_base":"2833.485147572199301808949539828625833068","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"5444.092499999999999999999999999999999998","ICMS_ST":"357.9521054109806410663281497937162805456","retailer_acquisition_cash":"4331.742251396382100920342748333862265946","retailer_PC_revenue_base":"4969.910959489051094890510948905109489050","retailer_PC_credit_base":"2833.485147572199301808949539828625833068","import_ICMS_base_before_grossup":"2400.799800","import_ICMS_gross_base":"2927.804634146341463414634146341463414634","import_payments":{"II":"287.9520","IPI":"313.147800","PIS":"0.00","COFINS":"0.00","ICMS":"527.0048341463414634146341463414634146341"},"eligible_import_credits":{"IPI":"313.147800","PIS":"0.00","COFINS":"0.00","ICMS":"527.0048341463414634146341463414634146341"},"supplier_net_remittance_or_credit":{"IPI":"205.1726538241827991113932085052364328783","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"452.9318158536585365853658536585365853655"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"3902.648992921045660435753047045277506025","reference_price_brl":"5999","savings_vs_reference_brl":"2096.351007078954339564246952954722493975","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"360.9950318451967235903071568516881693073","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"64.39370838319725339718992527624707884936","COFINS":"296.6013234619994701931172315754410904579"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3902.65","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"361.00","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"2096.35"},"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":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2804.995203936307770588374148571488521287","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2804.995203936307770588374148571488521287","supplier_PIS_debit":"46.28242086494907821470817345142956060124","supplier_COFINS_debit":"213.1796354991593905647164352914331276178","IVA_applied":"0.37","presumed_ST_base":"3842.843429392741645706072583542939274163","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2804.995203936307770588374148571488521287","retailer_PC_revenue_base":"3902.648992921045660435753047045277506025","retailer_PC_credit_base":"2804.995203936307770588374148571488521287","import_ICMS_base_before_grossup":"2011.164750","import_ICMS_gross_base":"2011.164750","import_payments":{"II":"0.00","IPI":"0.00","PIS":"37.79370","COFINS":"173.671050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"37.79370","COFINS":"173.671050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"8.48872086494907821470817345142956060124","COFINS":"39.5085854991593905647164352914331276178","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"64.39370838319725339718992527624707884941","COFINS":"296.6013234619994701931172315754410904579","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"46.28242086494907821470817345142956060124","COFINS":"213.1796354991593905647164352914331276178","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"18.11128751824817518248175182481751824817","COFINS":"83.4216879628400796284007962840079628401","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"4711.186564785117176889471750991094091971","reference_price_brl":"5999","savings_vs_reference_brl":"1287.813435214882823110528249008905908029","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"1169.532603709268240044025860797504755253","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"828.4875860406825412127639062951894341075","PIS":"0.000000000000000000000000000000000000","COFINS":"341.0450176685856988312619545023153211452"},"modeled_tax_share_percent":"24.82458691938072321366279991933465516052","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4711.19","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"1169.53","modeled_tax_share_percent":"24.82","savings_vs_reference_brl":"1287.81"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3359.641468129288488291824437531181809033","supplier_own_ICMS":"604.7354642632719278925283987556127256259","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2754.906003866016560399296038775569083407","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"209.3728562938172585903464989469432503389","IVA_applied":"0.37","presumed_ST_base":"4602.708811337125228959799479417719078375","ICMS_ST":"223.7521217774106133202355075395767084816","retailer_acquisition_cash":"3583.393589906699101612059945070758517515","retailer_PC_revenue_base":"4487.434443007706563569236243451517383489","retailer_PC_credit_base":"2754.906003866016560399296038775569083407","import_ICMS_base_before_grossup":"1973.371050","import_ICMS_gross_base":"2406.550060975609756097560975609756097561","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"173.671050","ICMS":"433.1790109756097560975609756097560975610"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"173.671050","ICMS":"433.1790109756097560975609756097560975610"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"35.7018062938172585903464989469432503389","ICMS":"395.3085750650727851152029306854333365465"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"341.0450176685856988312619545023153211452","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"209.3728562938172585903464989469432503389","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"131.6721613747684402409154555553720708063","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"4388.968954057215737614109752320716078932","reference_price_brl":"5999","savings_vs_reference_brl":"1610.031045942784262385890247679283921068","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"847.3149929813668007686638621271267422143","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"778.3655612624206081144828158787544861366","PIS":"68.94943171894619265418104624837225607770","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.30555904703082077803591773946218232739","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4388.97","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"847.31","modeled_tax_share_percent":"19.31","savings_vs_reference_brl":"1610.03"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3156.389137317196302167408012484811379305","supplier_own_ICMS":"568.1500447170953343901334422472660482749","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2588.239092600100967777274570237545331030","supplier_PIS_debit":"42.70594502790166596832503040891949796200","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4324.253118124558933969348977104191589648","ICMS_ST":"210.2155165453252737243493736314884378617","retailer_acquisition_cash":"3366.604653862521575891757386116299817167","retailer_PC_revenue_base":"4178.753437511890463889760378689227641070","retailer_PC_credit_base":"2588.239092600100967777274570237545331030","import_ICMS_base_before_grossup":"1837.49370","import_ICMS_gross_base":"2240.845975609756097560975609756097560976","import_payments":{"II":"0.00","IPI":"0.00","PIS":"37.79370","COFINS":"0.00","ICMS":"403.3522756097560975609756097560975609756"},"eligible_import_credits":{"IPI":"0.00","PIS":"37.79370","COFINS":"0.00","ICMS":"403.3522756097560975609756097560975609756"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"4.91224502790166596832503040891949796200","COFINS":"0.000000000000000000000000000000000000","ICMS":"375.0132856526645105535072061226569251610"},"retailer_debits":{"PIS":"68.94943171894619265418104624837225607766","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"42.70594502790166596832503040891949796200","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"26.24348669104452668585601583945275811566","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"4280.183832960769936044740580097321103062","reference_price_brl":"5999","savings_vs_reference_brl":"1718.816167039230063955259419902678896938","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"738.5298718849209991992946899037317663437","modeled_net_tax_components_brl":{"II":"0.00","IPI":"413.2359005799024840598944058163353625110","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"325.2939713050185151394002840873964038327"},"modeled_tax_share_percent":"17.25462972402405225091817983942623925586","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4280.18","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"738.53","modeled_tax_share_percent":"17.25","savings_vs_reference_brl":"1718.82"},"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":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2754.906003866016560399296038775569083407","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"413.2359005799024840598944058163353625110","supplier_PC_base":"2754.906003866016560399296038775569083407","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"209.3728562938172585903464989469432503389","IVA_applied":"0.37","presumed_ST_base":"4340.354409090909090909090909090909090908","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3168.141904445919044459190444591904445918","retailer_PC_revenue_base":"4280.183832960769936044740580097321103062","retailer_PC_credit_base":"2754.906003866016560399296038775569083407","import_ICMS_base_before_grossup":"2243.326050","import_ICMS_gross_base":"2243.326050","import_payments":{"II":"0.00","IPI":"269.9550","PIS":"0.00","COFINS":"173.671050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"269.9550","PIS":"0.00","COFINS":"173.671050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"143.2809005799024840598944058163353625110","PIS":"0.000000000000000000000000000000000000","COFINS":"35.7018062938172585903464989469432503389","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"325.2939713050185151394002840873964038327","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"209.3728562938172585903464989469432503389","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"115.9211150112012565490537851404531534938","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"3995.820869309470342666026513196971160521","reference_price_brl":"5999","savings_vs_reference_brl":"2003.179130690529657333973486803028839479","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"454.1669082336214058205806230033818238031","modeled_net_tax_components_brl":{"II":"0.00","IPI":"388.2358638900151451665911855356317996545","ICMS":"0.000000000000000000000000000000000000","PIS":"65.93104434360626065398943746775002414860","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.36604775559189009490520744981732286590","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3995.82","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"454.17","modeled_tax_share_percent":"11.37","savings_vs_reference_brl":"2003.18"},"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":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2588.239092600100967777274570237545331030","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"388.2358638900151451665911855356317996545","supplier_PC_base":"2588.239092600100967777274570237545331030","supplier_PIS_debit":"42.70594502790166596832503040891949796200","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4077.770690391459074733096085409252669037","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2976.474956490116112943865755773177130684","retailer_PC_revenue_base":"3995.820869309470342666026513196971160521","retailer_PC_credit_base":"2588.239092600100967777274570237545331030","import_ICMS_base_before_grossup":"2107.44870","import_ICMS_gross_base":"2107.44870","import_payments":{"II":"0.00","IPI":"269.9550","PIS":"37.79370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"269.9550","PIS":"37.79370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"118.2808638900151451665911855356317996545","PIS":"4.91224502790166596832503040891949796200","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"65.93104434360626065398943746775002414860","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"42.70594502790166596832503040891949796200","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"23.22509931570459468566440705883052618660","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"4887.651177485397589615375684064679428132","reference_price_brl":"5999","savings_vs_reference_brl":"1111.348822514602410384624315935320571868","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"1345.997216409548652769929793871090091414","modeled_net_tax_components_brl":{"II":"0.00","IPI":"465.6463074827193844772468670418217987319","ICMS":"880.3509089268292682926829268292682926826","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"27.53873317739582023605283814191818601232","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4887.65","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"1346.00","modeled_tax_share_percent":"27.54","savings_vs_reference_brl":"1111.35"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3104.308716551462563181645780278811991546","supplier_own_ICMS":"558.7755689792632613726962404501861584783","supplier_IPI":"465.6463074827193844772468670418217987319","supplier_PC_base":"2545.533147572199301808949539828625833068","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4890.838382926829268292682926829268292681","ICMS_ST":"321.5753399475660069199866863790821342043","retailer_acquisition_cash":"3891.530363981747954578879333699715924482","retailer_PC_revenue_base":"4566.075837537831582695388997685597293928","retailer_PC_credit_base":"2545.533147572199301808949539828625833068","import_ICMS_base_before_grossup":"2069.6550","import_ICMS_gross_base":"2523.969512195121951219512195121951219512","import_payments":{"II":"0.00","IPI":"269.9550","PIS":"0.00","COFINS":"0.00","ICMS":"454.3145121951219512195121951219512195122"},"eligible_import_credits":{"IPI":"269.9550","PIS":"0.00","COFINS":"0.00","ICMS":"454.3145121951219512195121951219512195122"},"supplier_net_remittance_or_credit":{"IPI":"195.6913074827193844772468670418217987319","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"426.0363967317073170731707317073170731704"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"4144.595195969533481434465249127261186924","reference_price_brl":"5999","savings_vs_reference_brl":"1854.404804030466518565534750872738813076","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"602.9412348936845445890193589336718502062","modeled_net_tax_components_brl":{"II":"287.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"314.9892348936845445890193589336718502062"},"modeled_tax_share_percent":"14.54765076888625306680906668110353448976","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4144.60","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"602.94","modeled_tax_share_percent":"14.55","savings_vs_reference_brl":"1854.40"},"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":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3066.542367502380196762932402411932719771","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3066.542367502380196762932402411932719771","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"233.0572199301808949539828625833068867026","IVA_applied":"0.37","presumed_ST_base":"4201.163043478260869565217391304347826086","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3066.542367502380196762932402411932719771","retailer_PC_revenue_base":"4144.595195969533481434465249127261186924","retailer_PC_credit_base":"3066.542367502380196762932402411932719771","import_ICMS_base_before_grossup":"2261.323050","import_ICMS_gross_base":"2261.323050","import_payments":{"II":"287.9520","IPI":"0.0000","PIS":"0.00","COFINS":"173.671050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"173.671050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"59.3861699301808949539828625833068867026","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"314.9892348936845445890193589336718502062","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"233.0572199301808949539828625833068867026","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"81.9320149635036496350364963503649635036","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"3893.854561337924694301419308788601257466","reference_price_brl":"5999","savings_vs_reference_brl":"2105.145438662075305698580691211398742534","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"352.2006002620757574559734185950119207482","modeled_net_tax_components_brl":{"II":"287.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"64.24860026207575745597341859501192074816","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.045037371428170877929347490113989362207","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3893.85","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"352.20","modeled_tax_share_percent":"9.05","savings_vs_reference_brl":"2105.15"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","II":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2881.022010749567159948093075575623622845","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2881.022010749567159948093075575623622845","supplier_PIS_debit":"47.53686317736785813914353574699778977694","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3947.000154726907009128887513538604363298","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2881.022010749567159948093075575623622845","retailer_PC_revenue_base":"3893.854561337924694301419308788601257466","retailer_PC_credit_base":"2881.022010749567159948093075575623622845","import_ICMS_base_before_grossup":"2125.44570","import_ICMS_gross_base":"2125.44570","import_payments":{"II":"287.9520","IPI":"0.0000","PIS":"37.79370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"37.79370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"9.74316317736785813914353574699778977694","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"64.24860026207575745597341859501192074819","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"47.53686317736785813914353574699778977694","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"16.71173708470789931682988284801413097125","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"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"4681.724787162805458584576324976198032370","reference_price_brl":"5999","savings_vs_reference_brl":"1317.275212837194541415423675023801967630","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"1140.070826086956521739130434782608695652","modeled_net_tax_components_brl":{"II":"287.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"852.1188260869565217391304347826086956519","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"24.35151312638042363256589876851679193528","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4681.72","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"1140.07","modeled_tax_share_percent":"24.35","savings_vs_reference_brl":"1317.28"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3455.469692161218660742621390034909552522","supplier_own_ICMS":"621.9845445890193589336718502062837194540","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2833.485147572199301808949539828625833068","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4733.993478260869565217391304347826086955","ICMS_ST":"230.1342814979371628054585845763249761979","retailer_acquisition_cash":"3685.603973659155823548079974611234528720","retailer_PC_revenue_base":"4451.590505664868295779117740399873056172","retailer_PC_credit_base":"2833.485147572199301808949539828625833068","import_ICMS_base_before_grossup":"2087.6520","import_ICMS_gross_base":"2545.917073170731707317073170731707317073","import_payments":{"II":"287.9520","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"458.2650731707317073170731707317073170732"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"458.2650731707317073170731707317073170732"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"393.8537529162248144220572640509013785787"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"4254.628733211678832116788321167883211678","reference_price_brl":"5999","savings_vs_reference_brl":"1744.371266788321167883211678832116788322","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"712.9747721358298952713424309742938749602","modeled_net_tax_components_brl":{"II":"287.9520","IPI":"425.0227721358298952713424309742938749602","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"16.75762603139354928522243076795236753772","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4254.63","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"712.97","modeled_tax_share_percent":"16.76","savings_vs_reference_brl":"1744.37"},"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":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2833.485147572199301808949539828625833068","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"425.0227721358298952713424309742938749602","supplier_PC_base":"2833.485147572199301808949539828625833068","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4464.155849999999999999999999999999999998","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3258.507919708029197080291970802919708028","retailer_PC_revenue_base":"4254.628733211678832116788321167883211678","retailer_PC_credit_base":"2833.485147572199301808949539828625833068","import_ICMS_base_before_grossup":"2400.799800","import_ICMS_gross_base":"2400.799800","import_payments":{"II":"287.9520","IPI":"313.147800","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"313.147800","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"111.8749721358298952713424309742938749602","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":"-0.0000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"3832.958832333169845070828885490897550561","reference_price_brl":"5999","savings_vs_reference_brl":"2166.041167666830154929171114509102449439","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"291.3048712573209082253829952973082138426","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"291.3048712573209082253829952973082138426"},"modeled_tax_share_percent":"7.599999999999999999999999999999999999999","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3832.96","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"291.30","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"2166.04"},"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":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2754.906003866016560399296038775569083407","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2754.906003866016560399296038775569083407","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"209.3728562938172585903464989469432503389","IVA_applied":"0.37","presumed_ST_base":"3774.221225296442687747035573122529644268","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2754.906003866016560399296038775569083407","retailer_PC_revenue_base":"3832.958832333169845070828885490897550561","retailer_PC_credit_base":"2754.906003866016560399296038775569083407","import_ICMS_base_before_grossup":"1973.371050","import_ICMS_gross_base":"1973.371050","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"173.671050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"173.671050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"35.7018062938172585903464989469432503389","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"291.3048712573209082253829952973082138426","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"209.3728562938172585903464989469432503389","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"81.9320149635036496350364963503649635037","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"3601.071643188458502130600803450522965651","reference_price_brl":"5999","savings_vs_reference_brl":"2397.928356811541497869399196549477034349","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"59.41768211260956528515491325693362893320","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"59.41768211260956528515491325693362893320","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.649999999999999999999999999999999999999","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3601.07","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"59.42","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"2397.93"},"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":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2588.239092600100967777274570237545331030","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2588.239092600100967777274570237545331030","supplier_PIS_debit":"42.70594502790166596832503040891949796200","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3545.887556862138325854866161225437103511","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2588.239092600100967777274570237545331030","retailer_PC_revenue_base":"3601.071643188458502130600803450522965651","retailer_PC_credit_base":"2588.239092600100967777274570237545331030","import_ICMS_base_before_grossup":"1837.49370","import_ICMS_gross_base":"1837.49370","import_payments":{"II":"0.00","IPI":"0.00","PIS":"37.79370","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"37.79370","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"4.91224502790166596832503040891949796200","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"59.41768211260956528515491325693362893324","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"42.70594502790166596832503040891949796200","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"16.71173708470789931682988284801413097124","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000020"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"4307.176490577439604926039739610344373833","reference_price_brl":"5999","savings_vs_reference_brl":"1691.823509422560395073960260389655626167","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"765.5225295015906680805938494167550371152","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"765.5225295015906680805938494167550371152","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.77318693989623925608143615649404185059","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4307.18","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"765.52","modeled_tax_share_percent":"17.77","savings_vs_reference_brl":"1691.82"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3104.308716551462563181645780278811991546","supplier_own_ICMS":"558.7755689792632613726962404501861584783","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2545.533147572199301808949539828625833068","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4252.902941675503711558854718981972428418","ICMS_ST":"206.7469605223274067078976089665688786369","retailer_acquisition_cash":"3311.055677073789969889543389245380870183","retailer_PC_revenue_base":"4100.429530055112198218142130643775495196","retailer_PC_credit_base":"2545.533147572199301808949539828625833068","import_ICMS_base_before_grossup":"1799.70","import_ICMS_gross_base":"2194.756097560975609756097560975609756098","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"395.0560975609756097560975609756097560976"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"395.0560975609756097560975609756097560976"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"370.4664319406150583244962884411452810176"},"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"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"3923.483933211678832116788321167883211678","reference_price_brl":"5999","savings_vs_reference_brl":"2075.516066788321167883211678832116788322","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"381.8299721358298952713424309742938749602","modeled_net_tax_components_brl":{"II":"0.00","IPI":"381.8299721358298952713424309742938749602","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.731911195142123685378746958532097644611","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3923.48","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"381.83","modeled_tax_share_percent":"9.73","savings_vs_reference_brl":"2075.52"},"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":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2545.533147572199301808949539828625833068","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"381.8299721358298952713424309742938749602","supplier_PC_base":"2545.533147572199301808949539828625833068","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4010.487473999999999999999999999999999998","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2927.363119708029197080291970802919708028","retailer_PC_revenue_base":"3923.483933211678832116788321167883211678","retailer_PC_credit_base":"2545.533147572199301808949539828625833068","import_ICMS_base_before_grossup":"2069.6550","import_ICMS_gross_base":"2069.6550","import_payments":{"II":"0.00","IPI":"269.9550","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"269.9550","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"111.8749721358298952713424309742938749602","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":"-0.0000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"3829.605961075848936845445890193589336718","reference_price_brl":"5999","savings_vs_reference_brl":"2169.394038924151063154554109806410663282","fixed_residual_brl":"3541.653961075848936845445890193589336718","modeled_net_tax_total_brl":"287.952000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"287.9520","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.519102563729711111265223680847981049524","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3829.61","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"287.95","modeled_tax_share_percent":"7.52","savings_vs_reference_brl":"2169.39"},"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":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2833.485147572199301808949539828625833068","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2833.485147572199301808949539828625833068","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3881.874652173913043478260869565217391303","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2833.485147572199301808949539828625833068","retailer_PC_revenue_base":"3829.605961075848936845445890193589336718","retailer_PC_credit_base":"2833.485147572199301808949539828625833068","import_ICMS_base_before_grossup":"2087.6520","import_ICMS_gross_base":"2087.6520","import_payments":{"II":"287.9520","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_30","product_id":"BR-T006","tax_profile_id":"T06","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":"3541.653961075848936845445890193589336718","reference_price_brl":"5999","savings_vs_reference_brl":"2457.346038924151063154554109806410663282","fixed_residual_brl":"3541.653961075848936845445890193589336718","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":"3541.65","fixed_residual_brl":"3541.65","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"2457.35"},"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":"2545.533147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"1799.70","baseline_upstream_price_ex_IPI_ST_brl":"3807.680101555061885115836242462710250714","baseline_adjusted_IVA":"0.37","calibrated_to_price_brl":"5999","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2545.533147572199301808949539828625833068","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2545.533147572199301808949539828625833068","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3487.380412173913043478260869565217391303","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2545.533147572199301808949539828625833068","retailer_PC_revenue_base":"3541.653961075848936845445890193589336718","retailer_PC_credit_base":"2545.533147572199301808949539828625833068","import_ICMS_base_before_grossup":"1799.70","import_ICMS_gross_base":"1799.70","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["P020","S002","EP010","S003","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","Tablet NCM8471.30.12 is a researched classification assumption, not a binding SKU consultation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}