{"scenario":{"scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"0.40","dealer_margin_fraction":"0","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"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 0.40 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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"0.40","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-T006"},"sensitivity_fixture":{"product_id":"BR-T006","dimension":"customs_fraction","value":"0.40","status":"feasible","result":{"price_brl":"5999.00","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"2553.33","modeled_tax_share_percent":"42.56","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_40","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":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"2553.330038924151063154554109806410663282","modeled_net_tax_components_brl":{"II":"383.9360","IPI":"571.1520152332592827673754363694065376070","ICMS":"1079.820000000000000000000000000000000000","PIS":"92.47527990161853379879403364011424944465","COFINS":"425.9467437892732465883846397968898762297"},"modeled_tax_share_percent":"42.56259441447159631862900666455093621074","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5999.00","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"2553.33","modeled_tax_share_percent":"42.56","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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"3483.019400","import_ICMS_gross_base":"4247.584634146341463414634146341463414634","import_payments":{"II":"383.9360","IPI":"417.530400","PIS":"50.39160","COFINS":"231.561400","ICMS":"764.5652341463414634146341463414634146341"},"eligible_import_credits":{"IPI":"417.530400","PIS":"50.39160","COFINS":"231.561400","ICMS":"764.5652341463414634146341463414634146341"},"supplier_net_remittance_or_credit":{"IPI":"153.6216152332592827673754363694065376070","PIS":"1.12631177403998730561726436052046969215","COFINS":"5.7332239289114566804189146302761028245","ICMS":"315.2547658536585365853658536585365853659"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"5334.869729020908541166553664034010738303","reference_price_brl":"5999","savings_vs_reference_brl":"664.130270979091458833446335965989261697","fixed_residual_brl":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"1889.199767945059604321107773840421401585","modeled_net_tax_components_brl":{"II":"0.00","IPI":"493.7611666140292888145433460650324194856","ICMS":"933.5048616004837734327756500705502922795","PIS":"82.39899141139478858613529548248473926520","COFINS":"379.5347483191517534876534822223539505549"},"modeled_tax_share_percent":"35.41229428092854955246759501956613686474","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5334.87","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"1889.20","modeled_tax_share_percent":"35.41","savings_vs_reference_brl":"664.13"},"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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"3291.741110760195258763622307100216129904","supplier_own_ICMS":"592.5133999368351465774520152780389033827","supplier_IPI":"493.7611666140292888145433460650324194856","supplier_PC_base":"2699.227710823360112186170291822177226521","supplier_PIS_debit":"44.53725722858544185107180981506592423760","supplier_COFINS_debit":"205.1413060225753685261489421784854692156","IVA_applied":"0.37","presumed_ST_base":"5186.138120002687630182086944836390512664","ICMS_ST":"340.9914616636486268553236347925113888968","retailer_acquisition_cash":"4126.493739037873174433489287957759938287","retailer_PC_revenue_base":"4993.878267357259914311230029241499349406","retailer_PC_credit_base":"2699.227710823360112186170291822177226521","import_ICMS_base_before_grossup":"3041.493000","import_ICMS_gross_base":"3709.137804878048780487804878048780487805","import_payments":{"II":"0.00","IPI":"359.9400","PIS":"50.39160","COFINS":"231.561400","ICMS":"667.6448048780487804878048780487804878049"},"eligible_import_credits":{"IPI":"359.9400","PIS":"50.39160","COFINS":"231.561400","ICMS":"667.6448048780487804878048780487804878049"},"supplier_net_remittance_or_credit":{"IPI":"133.8211666140292888145433460650324194856","PIS":"-5.85434277141455814892819018493407576240","COFINS":"-26.4200939774246314738510578215145307844","ICMS":"265.8600567224349929449707720217698044746"},"retailer_debits":{"PIS":"82.39899141139478858613529548248473926520","COFINS":"379.5347483191517534876534822223539505549","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"44.53725722858544185107180981506592423760","COFINS":"205.1413060225753685261489421784854692156","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"37.86173418280934673506348566741881502760","COFINS":"174.3934422965763849615045400438684813393","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"1783.115340140346367806625733402225713469","modeled_net_tax_components_brl":{"II":"383.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"938.9739130434782608695652173913043478259","PIS":"82.09069780646836502120538934248867603355","COFINS":"378.1147292903997419158551266684326896091"},"modeled_tax_share_percent":"34.10190393026083158185579404297227047400","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5228.79","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"1783.12","modeled_tax_share_percent":"34.10","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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"3065.489000","import_ICMS_gross_base":"3738.401219512195121951219512195121951220","import_payments":{"II":"383.9360","IPI":"0.0000","PIS":"50.39160","COFINS":"231.561400","ICMS":"672.9122195121951219512195121951219512195"},"eligible_import_credits":{"IPI":"0.0000","PIS":"50.39160","COFINS":"231.561400","ICMS":"672.9122195121951219512195121951219512195"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"1.12631177403998730561726436052046969215","COFINS":"5.7332239289114566804189146302761028245","ICMS":"266.0616935312831389183457051961823966064"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"1290.363772882411722895263474011923277669","modeled_net_tax_components_brl":{"II":"383.9360","IPI":"468.3446524912726118692478578229133608378","ICMS":"0.000000000000000000000000000000000000","PIS":"78.14455661031130088572170450939095813735","COFINS":"359.9385637808278101402939116796189586934"},"modeled_tax_share_percent":"27.24566262335208026040472392529197957411","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4736.03","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"1290.36","modeled_tax_share_percent":"27.25","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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"3483.019400","import_ICMS_gross_base":"3483.019400","import_payments":{"II":"383.9360","IPI":"417.530400","PIS":"50.39160","COFINS":"231.561400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"417.530400","PIS":"50.39160","COFINS":"231.561400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"50.8142524912726118692478578229133608378","PIS":"1.12631177403998730561726436052046969215","COFINS":"5.7332239289114566804189146302761028245","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"2421.921364807090719499478623566214807091","modeled_net_tax_components_brl":{"II":"383.9360","IPI":"560.9528721040939384322437321485242780068","ICMS":"1060.537500000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"416.4949927029967810672348914176905290836"},"modeled_tax_share_percent":"41.27624488985088586954272494381836466952","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5867.59","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"2421.92","modeled_tax_share_percent":"41.28","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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"3432.627800","import_ICMS_gross_base":"4186.131463414634146341463414634146341463","import_payments":{"II":"383.9360","IPI":"417.530400","PIS":"0.00","COFINS":"231.561400","ICMS":"753.5036634146341463414634146341463414634"},"eligible_import_credits":{"IPI":"417.530400","PIS":"0.00","COFINS":"231.561400","ICMS":"753.5036634146341463414634146341463414634"},"supplier_net_remittance_or_credit":{"IPI":"143.4224721040939384322437321485242780068","PIS":"0.000000000000000000000000000000000000","COFINS":"1.4958199301808949539828625833068867026","ICMS":"307.0338365853658536585365853658536585366"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"1991.029330982823322098501718185577156388","modeled_net_tax_components_brl":{"II":"383.9360","IPI":"527.0162214785793585270901967516384675936","ICMS":"996.3768683274021352313167259786476868325","PIS":"83.70024117684182834009479545529100196186","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"36.62202421037150776488591127172152012335","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5436.70","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"1991.03","modeled_tax_share_percent":"36.62","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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"3251.458000","import_ICMS_gross_base":"3965.192682926829268292682926829268292683","import_payments":{"II":"383.9360","IPI":"417.530400","PIS":"50.39160","COFINS":"0.00","ICMS":"713.7346829268292682926829268292682926829"},"eligible_import_credits":{"IPI":"417.530400","PIS":"50.39160","COFINS":"0.00","ICMS":"713.7346829268292682926829268292682926829"},"supplier_net_remittance_or_credit":{"IPI":"109.4858214785793585270901967516384675936","PIS":"-2.85473682263214186085646425300221022306","COFINS":"0.000000000000000000000000000000000000","ICMS":"282.6421854005728669386337991493793941496"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"4669.018785538815322055032348100949589955","reference_price_brl":"5999","savings_vs_reference_brl":"1329.981214461184677944967651899050410045","fixed_residual_brl":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"1223.348824462966385209586457907360253237","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"811.7433579134641508111092609309132976342","PIS":"73.42151565477607424405268919039324072910","COFINS":"338.1839508947261601544245077860537148735"},"modeled_tax_share_percent":"26.20141148825532441108350108131032538732","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4669.02","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"1223.35","modeled_tax_share_percent":"26.20","savings_vs_reference_brl":"1329.98"},"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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"3291.741110760195258763622307100216129904","supplier_own_ICMS":"592.5133999368351465774520152780389033827","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2699.227710823360112186170291822177226521","supplier_PIS_debit":"44.53725722858544185107180981506592423760","supplier_COFINS_debit":"205.1413060225753685261489421784854692156","IVA_applied":"0.37","presumed_ST_base":"4509.685321741467504506162560727296097968","ICMS_ST":"219.2299579766290042336572456528743942515","retailer_acquisition_cash":"3510.971068736824262997279552753090524156","retailer_PC_revenue_base":"4449.788827562186317821375102448075195704","retailer_PC_credit_base":"2699.227710823360112186170291822177226521","import_ICMS_base_before_grossup":"2681.553000","import_ICMS_gross_base":"3270.186585365853658536585365853658536585","import_payments":{"II":"0.00","IPI":"0.00","PIS":"50.39160","COFINS":"231.561400","ICMS":"588.6335853658536585365853658536585365854"},"eligible_import_credits":{"IPI":"0.00","PIS":"50.39160","COFINS":"231.561400","ICMS":"588.6335853658536585365853658536585365854"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-5.85434277141455814892819018493407576240","COFINS":"-26.4200939774246314738510578215145307844","ICMS":"223.1097725476104922745238950772547610488"},"retailer_debits":{"PIS":"73.42151565477607424405268919039324072912","COFINS":"338.1839508947261601544245077860537148735","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"44.53725722858544185107180981506592423760","COFINS":"205.1413060225753685261489421784854692156","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"28.88425842619063239298087937532731649152","COFINS":"133.0426448721507916282755656075682456579","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"4243.034840440058351155230230266574017295","reference_price_brl":"5999","savings_vs_reference_brl":"1755.965159559941648844769769733425982705","fixed_residual_brl":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"797.3648793642094143097843400729846805780","modeled_net_tax_components_brl":{"II":"0.00","IPI":"404.8841566235040168279255437733265839782","ICMS":"0.000000000000000000000000000000000000","PIS":"70.01007486726096279406129879939847128540","COFINS":"322.4706478734444346877974975002596253144"},"modeled_tax_share_percent":"18.79232458250359831144539935255662152239","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4243.03","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"797.36","modeled_tax_share_percent":"18.79","savings_vs_reference_brl":"1755.97"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"2699.227710823360112186170291822177226521","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"404.8841566235040168279255437733265839782","supplier_PC_base":"2699.227710823360112186170291822177226521","supplier_PIS_debit":"44.53725722858544185107180981506592423760","supplier_COFINS_debit":"205.1413060225753685261489421784854692156","IVA_applied":"0.37","presumed_ST_base":"4252.633258402203856749311294765840220384","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3104.111867446864129014095835595503810499","retailer_PC_revenue_base":"4243.034840440058351155230230266574017295","retailer_PC_credit_base":"2699.227710823360112186170291822177226521","import_ICMS_base_before_grossup":"3041.493000","import_ICMS_gross_base":"3041.493000","import_payments":{"II":"0.00","IPI":"359.9400","PIS":"50.39160","COFINS":"231.561400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"359.9400","PIS":"50.39160","COFINS":"231.561400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"44.9441566235040168279255437733265839782","PIS":"-5.85434277141455814892819018493407576240","COFINS":"-26.4200939774246314738510578215145307844","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"70.01007486726096279406129879939847128537","COFINS":"322.4706478734444346877974975002596253144","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"44.53725722858544185107180981506592423760","COFINS":"205.1413060225753685261489421784854692156","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"25.47281763867552094298948898433254704777","COFINS":"117.3293418508690661616485553217741560988","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000010"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"5218.610951265686990311770675727917331433","reference_price_brl":"5999","savings_vs_reference_brl":"780.389048734313009688229324272082668567","fixed_residual_brl":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"1772.940990189838053466324785534327994715","modeled_net_tax_components_brl":{"II":"0.00","IPI":"484.9440029244930515142836434567282691376","ICMS":"916.8351319290465631929046563192904656316","PIS":"0.000000000000000000000000000000000000","COFINS":"371.1618553362984387591364857583092599462"},"modeled_tax_share_percent":"33.97342715804175449721816064247401436206","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5218.61","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"1772.94","modeled_tax_share_percent":"33.97","savings_vs_reference_brl":"780.39"},"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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"3232.960019496620343428557623044855127584","supplier_own_ICMS":"581.9328035093916618171403721480739229651","supplier_IPI":"484.9440029244930515142836434567282691376","supplier_PC_base":"2651.027215987228681611417250896781204619","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"201.4780684150293798024677110681553715510","IVA_applied":"0.37","presumed_ST_base":"5093.528510716925351071692535107169253509","ICMS_ST":"334.9023284196549013757642841712165426665","retailer_acquisition_cash":"4052.806350840768296318605550672799939388","retailer_PC_revenue_base":"4883.708622846032088936006391556700788766","retailer_PC_credit_base":"2651.027215987228681611417250896781204619","import_ICMS_base_before_grossup":"2991.101400","import_ICMS_gross_base":"3647.684634146341463414634146341463414634","import_payments":{"II":"0.00","IPI":"359.9400","PIS":"0.00","COFINS":"231.561400","ICMS":"656.5832341463414634146341463414634146341"},"eligible_import_credits":{"IPI":"359.9400","PIS":"0.00","COFINS":"231.561400","ICMS":"656.5832341463414634146341463414634146341"},"supplier_net_remittance_or_credit":{"IPI":"125.0040029244930515142836434567282691376","PIS":"0.000000000000000000000000000000000000","COFINS":"-30.0833315849706201975322889318446284490","ICMS":"260.2518977827050997782705099778270509975"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"371.1618553362984387591364857583092599462","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"201.4780684150293798024677110681553715510","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"169.6837869212690589566687746901538883952","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"4837.267280668583198526126558186655366346","reference_price_brl":"5999","savings_vs_reference_brl":"1161.732719331416801473873441813344633654","fixed_residual_brl":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"1391.597319592734261680680667993066029627","modeled_net_tax_components_brl":{"II":"0.00","IPI":"455.6057536372461409244515369130827866632","ICMS":"861.3682378265775540317680756878743164653","PIS":"74.62332812891056672446105539210892649899","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"28.76825362026293803360434774769233944783","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4837.27","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"1391.60","modeled_tax_share_percent":"28.77","savings_vs_reference_brl":"1161.73"},"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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"3037.371690914974272829676912753885244421","supplier_own_ICMS":"546.7269043646953691093418442956993439958","supplier_IPI":"455.6057536372461409244515369130827866632","supplier_PC_base":"2490.644786550278903720335068458185900425","supplier_PIS_debit":"41.09563897807960191138552862956006735701","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4785.379099036541966843155976043746202585","ICMS_ST":"314.6413334618821849224262313921749724695","retailer_acquisition_cash":"3807.618778014102598676554681059143003554","retailer_PC_revenue_base":"4522.625947206701013603700326794480393876","retailer_PC_credit_base":"2490.644786550278903720335068458185900425","import_ICMS_base_before_grossup":"2809.93160","import_ICMS_gross_base":"3426.745853658536585365853658536585365854","import_payments":{"II":"0.00","IPI":"359.9400","PIS":"50.39160","COFINS":"0.00","ICMS":"616.8142536585365853658536585365853658537"},"eligible_import_credits":{"IPI":"359.9400","PIS":"50.39160","COFINS":"0.00","ICMS":"616.8142536585365853658536585365853658537"},"supplier_net_remittance_or_credit":{"IPI":"95.6657536372461409244515369130827866632","PIS":"-9.29596102192039808861447137043993264299","COFINS":"0.000000000000000000000000000000000000","ICMS":"244.5539841680409686659144171512889506116"},"retailer_debits":{"PIS":"74.62332812891056672446105539210892649895","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"41.09563897807960191138552862956006735701","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"33.52768915083096481307552676254885914194","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"774.2815111840396987969187270996220536049","modeled_net_tax_components_brl":{"II":"383.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"69.62919929228816248809901618533798794035","COFINS":"320.7163118917515363088197109142840656645"},"modeled_tax_share_percent":"18.34811410211295044463092065382605706992","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4219.95","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"774.28","modeled_tax_share_percent":"18.35","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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"3065.489000","import_ICMS_gross_base":"3065.489000","import_payments":{"II":"383.9360","IPI":"0.0000","PIS":"50.39160","COFINS":"231.561400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"50.39160","COFINS":"231.561400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"1.12631177403998730561726436052046969215","COFINS":"5.7332239289114566804189146302761028245","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"1676.498533619712562905200163213492315364","modeled_net_tax_components_brl":{"II":"383.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"922.2065217391304347826086956521739130432","PIS":"0.000000000000000000000000000000000000","COFINS":"370.3560118805821281225914675613184023212"},"modeled_tax_share_percent":"32.73024960728778298296680983227938448362","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5122.17","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"1676.50","modeled_tax_share_percent":"32.73","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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"3015.097400","import_ICMS_gross_base":"3676.948048780487804878048780487804878049","import_payments":{"II":"383.9360","IPI":"0.0000","PIS":"0.00","COFINS":"231.561400","ICMS":"661.8506487804878048780487804878048780488"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"231.561400","ICMS":"661.8506487804878048780487804878048780488"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"1.4958199301808949539828625833068867026","ICMS":"260.3558729586426299045599151643690349944"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"1325.209254326368988811303180342130514861","modeled_net_tax_components_brl":{"II":"383.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"866.4146681107844654185362834596936407238","PIS":"74.85858621558452339276689688243687413746","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"27.77704474362058934738228104188756357974","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4770.88","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"1325.21","modeled_tax_share_percent":"27.78","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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"2833.92760","import_ICMS_gross_base":"3456.009268292682926829268292682926829268","import_payments":{"II":"383.9360","IPI":"0.0000","PIS":"50.39160","COFINS":"0.00","ICMS":"622.0816682926829268292682926829268292683"},"eligible_import_credits":{"IPI":"0.0000","PIS":"50.39160","COFINS":"0.00","ICMS":"622.0816682926829268292682926829268292683"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-2.85473682263214186085646425300221022306","COFINS":"0.000000000000000000000000000000000000","ICMS":"244.3329998181015385892679907767668114555"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"1196.740554293421589518066826857686902117","modeled_net_tax_components_brl":{"II":"383.9360","IPI":"459.9813551253570295144398603617899079656","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"352.8231991680645600036269664958969941515"},"modeled_tax_share_percent":"25.77843019981677438172338580939869796197","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4642.41","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"1196.74","modeled_tax_share_percent":"25.78","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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"3432.627800","import_ICMS_gross_base":"3432.627800","import_payments":{"II":"383.9360","IPI":"417.530400","PIS":"0.00","COFINS":"231.561400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"417.530400","PIS":"0.00","COFINS":"231.561400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"42.4509551253570295144398603617899079656","PIS":"0.000000000000000000000000000000000000","COFINS":"1.4958199301808949539828625833068867026","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"887.5880589427418215049962567610958489910","modeled_net_tax_components_brl":{"II":"383.9360","IPI":"432.1533016124350739922139613363435434268","ICMS":"0.000000000000000000000000000000000000","PIS":"71.49875733030674751278229542475230556416","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"20.48315735740411431161766929309199329111","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4333.26","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"887.59","modeled_tax_share_percent":"20.48","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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"3251.458000","import_ICMS_gross_base":"3251.458000","import_payments":{"II":"383.9360","IPI":"417.530400","PIS":"50.39160","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"417.530400","PIS":"50.39160","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"14.6229016124350739922139613363435434268","PIS":"-2.85473682263214186085646425300221022306","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"1882.193103824182799111393208505236432878","modeled_net_tax_components_brl":{"II":"383.9360","IPI":"518.3204538241827991113932085052364328783","ICMS":"979.9366499999999999999999999999999999996","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"35.32735509334076593296545538519536927603","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5327.86","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"1882.19","modeled_tax_share_percent":"35.33","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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"3201.066400","import_ICMS_gross_base":"3903.739512195121951219512195121951219512","import_payments":{"II":"383.9360","IPI":"417.530400","PIS":"0.00","COFINS":"0.00","ICMS":"702.6731121951219512195121951219512195122"},"eligible_import_credits":{"IPI":"417.530400","PIS":"0.00","COFINS":"0.00","ICMS":"702.6731121951219512195121951219512195122"},"supplier_net_remittance_or_credit":{"IPI":"100.7900538241827991113932085052364328783","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"277.2635378048780487804878048780487804874"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3796.881499808098002033549190295966211258","reference_price_brl":"5999","savings_vs_reference_brl":"2202.118500191901997966450809704033788742","fixed_residual_brl":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"351.2115387322490651881033001023768745414","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"62.64854474683361703355356163988344248580","COFINS":"288.5629939854154481545497384624934320556"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000001","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3796.88","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"351.21","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"2202.12"},"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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"2699.227710823360112186170291822177226521","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2699.227710823360112186170291822177226521","supplier_PIS_debit":"44.53725722858544185107180981506592423760","supplier_COFINS_debit":"205.1413060225753685261489421784854692156","IVA_applied":"0.37","presumed_ST_base":"3697.941963828003353695053299796382800334","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2699.227710823360112186170291822177226521","retailer_PC_revenue_base":"3796.881499808098002033549190295966211258","retailer_PC_credit_base":"2699.227710823360112186170291822177226521","import_ICMS_base_before_grossup":"2681.553000","import_ICMS_gross_base":"2681.553000","import_payments":{"II":"0.00","IPI":"0.00","PIS":"50.39160","COFINS":"231.561400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"50.39160","COFINS":"231.561400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-5.85434277141455814892819018493407576240","COFINS":"-26.4200939774246314738510578215145307844","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"62.64854474683361703355356163988344248576","COFINS":"288.5629939854154481545497384624934320556","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"44.53725722858544185107180981506592423760","COFINS":"205.1413060225753685261489421784854692156","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"18.11128751824817518248175182481751824816","COFINS":"83.4216879628400796284007962840079628400","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000014"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"4574.192588148302402602413650185764905266","reference_price_brl":"5999","savings_vs_reference_brl":"1424.807411851697597397586349814235094734","fixed_residual_brl":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"1128.522627072453465756967759992175568549","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"797.2479408078665766894823098428612744622","PIS":"0.000000000000000000000000000000000000","COFINS":"331.2746862645868890674854501493142940864"},"modeled_tax_share_percent":"24.67151536199955505058194214306411236021","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4574.19","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"1128.52","modeled_tax_share_percent":"24.67","savings_vs_reference_brl":"1424.81"},"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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"3232.960019496620343428557623044855127584","supplier_own_ICMS":"581.9328035093916618171403721480739229651","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2651.027215987228681611417250896781204619","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"201.4780684150293798024677110681553715510","IVA_applied":"0.37","presumed_ST_base":"4429.155226710369870497123943571451524790","ICMS_ST":"215.3151372984749148723419376947873514971","retailer_acquisition_cash":"3448.275156795095258300899560739642479081","retailer_PC_revenue_base":"4358.877450849827487730071712490977553769","retailer_PC_credit_base":"2651.027215987228681611417250896781204619","import_ICMS_base_before_grossup":"2631.161400","import_ICMS_gross_base":"3208.733414634146341463414634146341463415","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"231.561400","ICMS":"577.5720146341463414634146341463414634146"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"231.561400","ICMS":"577.5720146341463414634146341463414634146"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"-30.0833315849706201975322889318446284490","ICMS":"219.6759261737202352260676756965198110476"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"331.2746862645868890674854501493142940864","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"201.4780684150293798024677110681553715510","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"129.7966178495575092650177390811589225354","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"4261.665533608881674933229979582381488051","reference_price_brl":"5999","savings_vs_reference_brl":"1737.334466391118325066770020417618511949","fixed_residual_brl":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"815.9955725330327380877840893887921513321","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"749.0158589796326556797983266851081012743","PIS":"66.97971355340008240798576270368405005779","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.14733960461763192053003746057159523353","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4261.67","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"816.00","modeled_tax_share_percent":"19.15","savings_vs_reference_brl":"1737.33"},"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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"3037.371690914974272829676912753885244421","supplier_own_ICMS":"546.7269043646953691093418442956993439958","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2490.644786550278903720335068458185900425","supplier_PIS_debit":"41.09563897807960191138552862956006735701","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4161.199216553514753776657370472822784857","ICMS_ST":"202.2889546149372865704564823894087572785","retailer_acquisition_cash":"3239.660645529911559400133395143294001700","retailer_PC_revenue_base":"4059.376578993944388362773497192972730772","retailer_PC_credit_base":"2490.644786550278903720335068458185900425","import_ICMS_base_before_grossup":"2449.99160","import_ICMS_gross_base":"2987.794634146341463414634146341463414634","import_payments":{"II":"0.00","IPI":"0.00","PIS":"50.39160","COFINS":"0.00","ICMS":"537.8030341463414634146341463414634146341"},"eligible_import_credits":{"IPI":"0.00","PIS":"50.39160","COFINS":"0.00","ICMS":"537.8030341463414634146341463414634146341"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-9.29596102192039808861447137043993264299","COFINS":"0.000000000000000000000000000000000000","ICMS":"211.2128248332911922651641803436446866402"},"retailer_debits":{"PIS":"66.97971355340008240798576270368405005774","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"41.09563897807960191138552862956006735701","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"25.88407457532048049660023407412398270073","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000009"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"4159.441605491269739271816534446002724471","reference_price_brl":"5999","savings_vs_reference_brl":"1839.558394508730260728183465553997275529","fixed_residual_brl":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"713.7716444154208024263706442524133877526","modeled_net_tax_components_brl":{"II":"0.00","IPI":"397.6540823980843022417125876345171806928","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"316.1175620173365001846580566178962070598"},"modeled_tax_share_percent":"17.16027563587150206071229744235259646370","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4159.44","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"713.77","modeled_tax_share_percent":"17.16","savings_vs_reference_brl":"1839.56"},"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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"2651.027215987228681611417250896781204619","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"397.6540823980843022417125876345171806928","supplier_PC_base":"2651.027215987228681611417250896781204619","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"201.4780684150293798024677110681553715510","IVA_applied":"0.37","presumed_ST_base":"4176.693378787878787878787878787878787877","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3048.681298385312983853129838531298385312","retailer_PC_revenue_base":"4159.441605491269739271816534446002724471","retailer_PC_credit_base":"2651.027215987228681611417250896781204619","import_ICMS_base_before_grossup":"2991.101400","import_ICMS_gross_base":"2991.101400","import_payments":{"II":"0.00","IPI":"359.9400","PIS":"0.00","COFINS":"231.561400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"359.9400","PIS":"0.00","COFINS":"231.561400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"37.7140823980843022417125876345171806928","PIS":"0.000000000000000000000000000000000000","COFINS":"-30.0833315849706201975322889318446284490","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"316.1175620173365001846580566178962070598","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"201.4780684150293798024677110681553715510","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"114.6394936023071203821903455497408355088","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3883.341819073096870771221301944399818792","reference_price_brl":"5999","savings_vs_reference_brl":"2115.658180926903129228778698055600181208","fixed_residual_brl":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"437.6718579972479339257754117508104820739","modeled_net_tax_components_brl":{"II":"0.00","IPI":"373.5967179825418355580502602687278850638","ICMS":"0.000000000000000000000000000000000000","PIS":"64.07514001470609836772515148208259701009","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.27049532048957018496446208725789043250","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3883.34","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"437.67","modeled_tax_share_percent":"11.27","savings_vs_reference_brl":"2115.66"},"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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"2490.644786550278903720335068458185900425","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"373.5967179825418355580502602687278850638","supplier_PC_base":"2490.644786550278903720335068458185900425","supplier_PIS_debit":"41.09563897807960191138552862956006735701","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3924.010861209964412811387900355871886120","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2864.241504532820739278385328726913785489","retailer_PC_revenue_base":"3883.341819073096870771221301944399818792","retailer_PC_credit_base":"2490.644786550278903720335068458185900425","import_ICMS_base_before_grossup":"2809.93160","import_ICMS_gross_base":"2809.93160","import_payments":{"II":"0.00","IPI":"359.9400","PIS":"50.39160","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"359.9400","PIS":"50.39160","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"13.6567179825418355580502602687278850638","PIS":"-9.29596102192039808861447137043993264299","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"64.07514001470609836772515148208259701007","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"41.09563897807960191138552862956006735701","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"22.97950103662649645633962285252252965306","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"4740.913881680519540834887879186630647645","reference_price_brl":"5999","savings_vs_reference_brl":"1258.086118319480459165112120813369352355","fixed_residual_brl":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"1295.243920604670603989441988993041310927","modeled_net_tax_components_brl":{"II":"0.00","IPI":"448.0882587022315795991980865540169206832","ICMS":"847.1556619024390243902439024390243902436","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"27.32055365126234609466685387773101985463","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4740.91","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"1295.24","modeled_tax_share_percent":"27.32","savings_vs_reference_brl":"1258.09"},"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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"2987.255058014877197327987243693446137888","supplier_own_ICMS":"537.7059104426778955190377038648203048198","supplier_IPI":"448.0882587022315795991980865540169206832","supplier_PC_base":"2449.549147572199301808949539828625833068","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4706.420343902439024390243902439024390242","ICMS_ST":"309.4497514597611288712061985742040854238","retailer_acquisition_cash":"3744.793068176869905798391528821667143995","retailer_PC_revenue_base":"4431.464130220758411963681680612426562221","retailer_PC_credit_base":"2449.549147572199301808949539828625833068","import_ICMS_base_before_grossup":"2759.5400","import_ICMS_gross_base":"3365.292682926829268292682926829268292683","import_payments":{"II":"0.00","IPI":"359.9400","PIS":"0.00","COFINS":"0.00","ICMS":"605.7526829268292682926829268292682926829"},"eligible_import_credits":{"IPI":"359.9400","PIS":"0.00","COFINS":"0.00","ICMS":"605.7526829268292682926829268292682926829"},"supplier_net_remittance_or_credit":{"IPI":"88.1482587022315795991980865540169206832","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"241.4029789756097560975609756097560975607"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"698.9252348936845445890193589336718502062","modeled_net_tax_components_brl":{"II":"383.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"314.9892348936845445890193589336718502062"},"modeled_tax_share_percent":"16.86353435851500408907875557480471265301","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4144.60","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"698.93","modeled_tax_share_percent":"16.86","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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"3015.097400","import_ICMS_gross_base":"3015.097400","import_payments":{"II":"383.9360","IPI":"0.0000","PIS":"0.00","COFINS":"231.561400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"231.561400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"1.4958199301808949539828625833068867026","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"448.1846002620757574559734185950119207482","modeled_net_tax_components_brl":{"II":"383.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"64.24860026207575745597341859501192074816","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.51004982857089450390579665348531914961","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3893.85","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"448.18","modeled_tax_share_percent":"11.51","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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"2833.92760","import_ICMS_gross_base":"2833.92760","import_payments":{"II":"383.9360","IPI":"0.0000","PIS":"50.39160","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"50.39160","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-2.85473682263214186085646425300221022306","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"1236.054826086956521739130434782608695652","modeled_net_tax_components_brl":{"II":"383.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"852.1188260869565217391304347826086956519","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.40169771354766131199491975840793342056","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4681.72","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"1236.05","modeled_tax_share_percent":"26.40","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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"2783.5360","import_ICMS_gross_base":"3394.556097560975609756097560975609756098","import_payments":{"II":"383.9360","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"611.0200975609756097560975609756097560976"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"611.0200975609756097560975609756097560976"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"241.0987285259809119830328738069989395543"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"808.9587721358298952713424309742938749602","modeled_net_tax_components_brl":{"II":"383.9360","IPI":"425.0227721358298952713424309742938749602","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.01361606057630351764806774807505757941","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4254.63","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"808.96","modeled_tax_share_percent":"19.01","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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"3201.066400","import_ICMS_gross_base":"3201.066400","import_payments":{"II":"383.9360","IPI":"417.530400","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"417.530400","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"7.4923721358298952713424309742938749602","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3729.080044454381966282950097612109671773","reference_price_brl":"5999","savings_vs_reference_brl":"2269.919955545618033717049902387890328227","fixed_residual_brl":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"283.4100833785330294375042074185203350547","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"283.4100833785330294375042074185203350547"},"modeled_tax_share_percent":"7.599999999999999999999999999999999999999","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3729.08","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"283.41","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"2269.92"},"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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"2651.027215987228681611417250896781204619","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2651.027215987228681611417250896781204619","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"201.4780684150293798024677110681553715510","IVA_applied":"0.37","presumed_ST_base":"3631.907285902503293807641633728590250328","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2651.027215987228681611417250896781204619","retailer_PC_revenue_base":"3729.080044454381966282950097612109671773","retailer_PC_credit_base":"2651.027215987228681611417250896781204619","import_ICMS_base_before_grossup":"2631.161400","import_ICMS_gross_base":"2631.161400","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"231.561400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"231.561400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"-30.0833315849706201975322889318446284490","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"283.4100833785330294375042074185203350547","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"201.4780684150293798024677110681553715510","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"81.9320149635036496350364963503649635037","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3503.477337138636438073661301671163535046","reference_price_brl":"5999","savings_vs_reference_brl":"2495.522662861363561926338698328836464954","fixed_residual_brl":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"57.80737606278750122821541147757419832826","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"57.80737606278750122821541147757419832826","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3503.48","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"57.81","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"2495.52"},"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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"2490.644786550278903720335068458185900425","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2490.644786550278903720335068458185900425","supplier_PIS_debit":"41.09563897807960191138552862956006735701","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3412.183357573882098096859043787714683582","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2490.644786550278903720335068458185900425","retailer_PC_revenue_base":"3503.477337138636438073661301671163535046","retailer_PC_credit_base":"2490.644786550278903720335068458185900425","import_ICMS_base_before_grossup":"2449.99160","import_ICMS_gross_base":"2449.99160","import_payments":{"II":"0.00","IPI":"0.00","PIS":"50.39160","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"50.39160","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-9.29596102192039808861447137043993264299","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"57.80737606278750122821541147757419832826","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"41.09563897807960191138552862956006735701","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":"-0.00000000000000000000000000000000000026"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"4182.327058382317653706527544488393154322","reference_price_brl":"5999","savings_vs_reference_brl":"1816.672941617682346293472455511606845678","fixed_residual_brl":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"736.6570973064687168610816542948038176033","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"736.6570973064687168610816542948038176033","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.61356983859125370965234929676890187758","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4182.33","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"736.66","modeled_tax_share_percent":"17.61","savings_vs_reference_brl":"1816.67"},"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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"2987.255058014877197327987243693446137888","supplier_own_ICMS":"537.7059104426778955190377038648203048198","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2449.549147572199301808949539828625833068","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4092.539429480381760339342523860021208907","ICMS_ST":"198.9511868637908213420439504299835127835","retailer_acquisition_cash":"3186.206244878668018670031194123429650672","retailer_PC_revenue_base":"3983.375871518526832364483594058409641538","retailer_PC_credit_base":"2449.549147572199301808949539828625833068","import_ICMS_base_before_grossup":"2399.60","import_ICMS_gross_base":"2926.341463414634146341463414634146341463","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"526.7414634146341463414634146341463414634"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"526.7414634146341463414634146341463414634"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"209.9156338918345705196182396606574761399"},"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":"0.0000000000000000000000000000000000007"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3813.102333211678832116788321167883211678","reference_price_brl":"5999","savings_vs_reference_brl":"2185.897666788321167883211678832116788322","fixed_residual_brl":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"367.4323721358298952713424309742938749602","modeled_net_tax_components_brl":{"II":"0.00","IPI":"367.4323721358298952713424309742938749602","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.636048026708766049426465477498405333344","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3813.10","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"367.43","modeled_tax_share_percent":"9.64","savings_vs_reference_brl":"2185.90"},"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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"2449.549147572199301808949539828625833068","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"367.4323721358298952713424309742938749602","supplier_PC_base":"2449.549147572199301808949539828625833068","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3859.264681999999999999999999999999999998","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2816.981519708029197080291970802919708028","retailer_PC_revenue_base":"3813.102333211678832116788321167883211678","retailer_PC_credit_base":"2449.549147572199301808949539828625833068","import_ICMS_base_before_grossup":"2759.5400","import_ICMS_gross_base":"2759.5400","import_payments":{"II":"0.00","IPI":"359.9400","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"359.9400","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"7.4923721358298952713424309742938749602","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3445.669961075848936845445890193589336718","modeled_net_tax_total_brl":"383.936000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"383.9360","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.02547008497294814835363157446397473270","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3829.61","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"383.94","modeled_tax_share_percent":"10.03","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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"2783.5360","import_ICMS_gross_base":"2783.5360","import_payments":{"II":"383.9360","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006-CUSTOMS-0_40","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":"3445.669961075848936845445890193589336718","reference_price_brl":"5999","savings_vs_reference_brl":"2553.330038924151063154554109806410663282","fixed_residual_brl":"3445.669961075848936845445890193589336718","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":"3445.67","fixed_residual_brl":"3445.67","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"2553.33"},"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":"2449.549147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2399.60","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":"2449.549147572199301808949539828625833068","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2449.549147572199301808949539828625833068","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3355.882332173913043478260869565217391303","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2449.549147572199301808949539828625833068","retailer_PC_revenue_base":"3445.669961075848936845445890193589336718","retailer_PC_credit_base":"2449.549147572199301808949539828625833068","import_ICMS_base_before_grossup":"2399.60","import_ICMS_gross_base":"2399.60","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}