{"scenario":{"scenario_id":"EDU-BR-T006","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":"0.35","dealer_margin_fraction":"0","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"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 value35% of baseline price is a transparent modeling convention, not an observed category average."],"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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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"}},"baseline":{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"2505.338038924151063154554109806410663282","modeled_net_tax_components_brl":{"II":"335.9440","IPI":"571.1520152332592827673754363694065376070","ICMS":"1079.820000000000000000000000000000000000","PIS":"92.47527990161853379879403364011424944465","COFINS":"425.9467437892732465883846397968898762297"},"modeled_tax_share_percent":"41.76259441447159631862900666455093621074","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5999.00","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"2505.34","modeled_tax_share_percent":"41.76","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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"3047.641975","import_ICMS_gross_base":"3716.636554878048780487804878048780487805","import_payments":{"II":"335.9440","IPI":"365.339100","PIS":"44.09265","COFINS":"202.616225","ICMS":"668.9945798780487804878048780487804878049"},"eligible_import_credits":{"IPI":"365.339100","PIS":"44.09265","COFINS":"202.616225","ICMS":"668.9945798780487804878048780487804878049"},"supplier_net_remittance_or_credit":{"IPI":"205.8129152332592827673754363694065376070","PIS":"7.42526177403998730561726436052046969215","COFINS":"34.6783989289114566804189146302761028245","ICMS":"410.8254201219512195121951219512195121951"},"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 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","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":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"2505.338038924151063154554109806410663282","modeled_net_tax_components_brl":{"II":"335.9440","IPI":"571.1520152332592827673754363694065376070","ICMS":"1079.820000000000000000000000000000000000","PIS":"92.47527990161853379879403364011424944465","COFINS":"425.9467437892732465883846397968898762297"},"modeled_tax_share_percent":"41.76259441447159631862900666455093621074","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5999.00","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"2505.34","modeled_tax_share_percent":"41.76","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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"3047.641975","import_ICMS_gross_base":"3716.636554878048780487804878048780487805","import_payments":{"II":"335.9440","IPI":"365.339100","PIS":"44.09265","COFINS":"202.616225","ICMS":"668.9945798780487804878048780487804878049"},"eligible_import_credits":{"IPI":"365.339100","PIS":"44.09265","COFINS":"202.616225","ICMS":"668.9945798780487804878048780487804878049"},"supplier_net_remittance_or_credit":{"IPI":"205.8129152332592827673754363694065376070","PIS":"7.42526177403998730561726436052046969215","COFINS":"34.6783989289114566804189146302761028245","ICMS":"410.8254201219512195121951219512195121951"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"5417.886012893294973520734456029759396015","reference_price_brl":"5999","savings_vs_reference_brl":"581.113987106705026479265543970240603985","fixed_residual_brl":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"1924.224051817446036675288565836170059297","modeled_net_tax_components_brl":{"II":"0.00","IPI":"503.4350226914330380586473573530791842508","ICMS":"951.7942539004233017536786938117315057446","PIS":"83.65852747267275673771763775218842803758","COFINS":"385.3362477529169401252448769191709412642"},"modeled_tax_share_percent":"35.51614130009832572411434101769476410222","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5417.89","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"1924.22","modeled_tax_share_percent":"35.52","savings_vs_reference_brl":"581.11"},"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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"3356.233484609553587057649049020527895005","supplier_own_ICMS":"604.1220272297196456703768288236950211009","supplier_IPI":"503.4350226914330380586473573530791842508","supplier_PC_base":"2752.111457379833941387272220196832873904","supplier_PIS_debit":"45.40983904676726003288999163324774241942","supplier_COFINS_debit":"209.1604707608673795454326887349592984167","IVA_applied":"0.37","presumed_ST_base":"5287.745855002351676409326076731841698581","ICMS_ST":"347.6722266707036560833018649880364846437","retailer_acquisition_cash":"4207.340733971690281199598271361643563900","retailer_PC_revenue_base":"5070.213786222591317437432591041722911371","retailer_PC_credit_base":"2752.111457379833941387272220196832873904","import_ICMS_base_before_grossup":"2661.306375","import_ICMS_gross_base":"3245.495579268292682926829268292682926829","import_payments":{"II":"0.00","IPI":"314.9475","PIS":"44.09265","COFINS":"202.616225","ICMS":"584.1892042682926829268292682926829268293"},"eligible_import_credits":{"IPI":"314.9475","PIS":"44.09265","COFINS":"202.616225","ICMS":"584.1892042682926829268292682926829268293"},"supplier_net_remittance_or_credit":{"IPI":"188.4875226914330380586473573530791842508","PIS":"1.31718904676726003288999163324774241942","COFINS":"6.5442457608673795454326887349592984167","ICMS":"367.6050496321306188268494255190485789153"},"retailer_debits":{"PIS":"83.65852747267275673771763775218842803762","COFINS":"385.3362477529169401252448769191709412642","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"45.40983904676726003288999163324774241942","COFINS":"209.1604707608673795454326887349592984167","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"38.24868842590549670482764611894068561820","COFINS":"176.1757769920495605798121881842116428475","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"1735.123340140346367806625733402225713469","modeled_net_tax_components_brl":{"II":"335.9440","IPI":"0.000000000000000000000000000000000000","ICMS":"938.9739130434782608695652173913043478259","PIS":"82.09069780646836502120538934248867603355","COFINS":"378.1147292903997419158551266684326896091"},"modeled_tax_share_percent":"33.18406169281349853102175009814352709211","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5228.79","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"1735.12","modeled_tax_share_percent":"33.18","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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2682.302875","import_ICMS_gross_base":"3271.101067073170731707317073170731707317","import_payments":{"II":"335.9440","IPI":"0.0000","PIS":"44.09265","COFINS":"202.616225","ICMS":"588.7981920731707317073170731707317073171"},"eligible_import_credits":{"IPI":"0.0000","PIS":"44.09265","COFINS":"202.616225","ICMS":"588.7981920731707317073170731707317073171"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"7.42526177403998730561726436052046969215","COFINS":"34.6783989289114566804189146302761028245","ICMS":"350.1757209703075291622481442205726405088"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"1242.371772882411722895263474011923277669","modeled_net_tax_components_brl":{"II":"335.9440","IPI":"468.3446524912726118692478578229133608378","ICMS":"0.000000000000000000000000000000000000","PIS":"78.14455661031130088572170450939095813735","COFINS":"359.9385637808278101402939116796189586934"},"modeled_tax_share_percent":"26.23232524663771582814239708929721515012","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4736.03","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"1242.37","modeled_tax_share_percent":"26.23","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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"3047.641975","import_ICMS_gross_base":"3047.641975","import_payments":{"II":"335.9440","IPI":"365.339100","PIS":"44.09265","COFINS":"202.616225","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"365.339100","PIS":"44.09265","COFINS":"202.616225","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"103.0055524912726118692478578229133608378","PIS":"7.42526177403998730561726436052046969215","COFINS":"34.6783989289114566804189146302761028245","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"2373.929364807090719499478623566214807091","modeled_net_tax_components_brl":{"II":"335.9440","IPI":"560.9528721040939384322437321485242780068","ICMS":"1060.537500000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"416.4949927029967810672348914176905290836"},"modeled_tax_share_percent":"40.45832834906695029942845791240217359816","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5867.59","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"2373.93","modeled_tax_share_percent":"40.46","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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"3003.549325","import_ICMS_gross_base":"3662.865030487804878048780487804878048780","import_payments":{"II":"335.9440","IPI":"365.339100","PIS":"0.00","COFINS":"202.616225","ICMS":"659.3157054878048780487804878048780487805"},"eligible_import_credits":{"IPI":"365.339100","PIS":"0.00","COFINS":"202.616225","ICMS":"659.3157054878048780487804878048780487805"},"supplier_net_remittance_or_credit":{"IPI":"195.6137721040939384322437321485242780068","PIS":"0.000000000000000000000000000000000000","COFINS":"30.4409949301808949539828625833068867026","ICMS":"401.2217945121951219512195121951219512195"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"1943.037330982823322098501718185577156388","modeled_net_tax_components_brl":{"II":"335.9440","IPI":"527.0162214785793585270901967516384675936","ICMS":"996.3768683274021352313167259786476868325","PIS":"83.70024117684182834009479545529100196186","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"35.73928272658002063345410330179510433435","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5436.70","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"1943.04","modeled_tax_share_percent":"35.74","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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2845.025750","import_ICMS_gross_base":"3469.543597560975609756097560975609756098","import_payments":{"II":"335.9440","IPI":"365.339100","PIS":"44.09265","COFINS":"0.00","ICMS":"624.5178475609756097560975609756097560976"},"eligible_import_credits":{"IPI":"365.339100","PIS":"44.09265","COFINS":"0.00","ICMS":"624.5178475609756097560975609756097560976"},"supplier_net_remittance_or_credit":{"IPI":"161.6771214785793585270901967516384675936","PIS":"3.44421317736785813914353574699778977694","COFINS":"0.000000000000000000000000000000000000","ICMS":"371.8590207664265254752191650030379307349"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"4738.989599998487819879662257537807772484","reference_price_brl":"5999","savings_vs_reference_brl":"1260.010400001512180120337742462192227516","fixed_residual_brl":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"1245.327638922638883034216367344218435766","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"827.6471773047159145684162554884621789083","PIS":"74.50516342373761059119677670940517014218","COFINS":"343.1752981941853578746033351463510867155"},"modeled_tax_share_percent":"26.27833660835711179480882125059886049874","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4738.99","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"1245.33","modeled_tax_share_percent":"26.28","savings_vs_reference_brl":"1260.01"},"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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"3356.233484609553587057649049020527895005","supplier_own_ICMS":"604.1220272297196456703768288236950211009","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2752.111457379833941387272220196832873904","supplier_PIS_debit":"45.40983904676726003288999163324774241942","supplier_COFINS_debit":"209.1604707608673795454326887349592984167","IVA_applied":"0.37","presumed_ST_base":"4598.039873915088414268979197158123216157","ICMS_ST":"223.5251500749962688980394266647671578074","retailer_acquisition_cash":"3579.758634684549855955688475685295052812","retailer_PC_revenue_base":"4515.464449923491550981622830873040614677","retailer_PC_credit_base":"2752.111457379833941387272220196832873904","import_ICMS_base_before_grossup":"2346.358875","import_ICMS_gross_base":"2861.413262195121951219512195121951219512","import_payments":{"II":"0.00","IPI":"0.00","PIS":"44.09265","COFINS":"202.616225","ICMS":"515.0543871951219512195121951219512195122"},"eligible_import_credits":{"IPI":"0.00","PIS":"44.09265","COFINS":"202.616225","ICMS":"515.0543871951219512195121951219512195122"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"1.31718904676726003288999163324774241942","COFINS":"6.5442457608673795454326887349592984167","ICMS":"312.5927901095939633489040603665109593961"},"retailer_debits":{"PIS":"74.50516342373761059119677670940517014217","COFINS":"343.1752981941853578746033351463510867155","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"45.40983904676726003288999163324774241942","COFINS":"209.1604707608673795454326887349592984167","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"29.09532437697035055830678507615742772275","COFINS":"134.0148274333179783291706464113917882988","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"4304.659702129833639728415122008941341933","reference_price_brl":"5999","savings_vs_reference_brl":"1694.340297870166360271584877991058658067","fixed_residual_brl":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"810.9977410539847028829692318153520052144","modeled_net_tax_components_brl":{"II":"0.00","IPI":"412.8167186069750912080908330295249310856","ICMS":"0.000000000000000000000000000000000000","PIS":"71.02688508514225505551884951314753214188","COFINS":"327.1541373618673566193595492726795419869"},"modeled_tax_share_percent":"18.83999658910840542876019720388305644444","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4304.66","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"811.00","modeled_tax_share_percent":"18.84","savings_vs_reference_brl":"1694.34"},"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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2752.111457379833941387272220196832873904","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"412.8167186069750912080908330295249310856","supplier_PC_base":"2752.111457379833941387272220196832873904","supplier_PIS_debit":"45.40983904676726003288999163324774241942","supplier_COFINS_debit":"209.1604707608673795454326887349592984167","IVA_applied":"0.37","presumed_ST_base":"4335.951601101928374655647382920110192836","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3164.928175986809032595363053226357804990","retailer_PC_revenue_base":"4304.659702129833639728415122008941341933","retailer_PC_credit_base":"2752.111457379833941387272220196832873904","import_ICMS_base_before_grossup":"2661.306375","import_ICMS_gross_base":"2661.306375","import_payments":{"II":"0.00","IPI":"314.9475","PIS":"44.09265","COFINS":"202.616225","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"314.9475","PIS":"44.09265","COFINS":"202.616225","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"97.8692186069750912080908330295249310856","PIS":"1.31718904676726003288999163324774241942","COFINS":"6.5442457608673795454326887349592984167","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"71.02688508514225505551884951314753214189","COFINS":"327.1541373618673566193595492726795419869","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"45.40983904676726003288999163324774241942","COFINS":"209.1604707608673795454326887349592984167","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"25.61704603837499502262885787989978972247","COFINS":"117.9936666009999770739268605377202435702","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000006"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"5299.733498092843573565914905481903182981","reference_price_brl":"5999","savings_vs_reference_brl":"699.266501907156426434085094518096817019","fixed_residual_brl":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"1806.071537016994636720469015288313846262","modeled_net_tax_components_brl":{"II":"0.00","IPI":"494.4451115719431623790286545432027702464","ICMS":"934.7979279379157427937915742793791574276","PIS":"0.000000000000000000000000000000000000","COFINS":"376.8284975071357315476487864657319185885"},"modeled_tax_share_percent":"34.07853503703394911675942378415920344053","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5299.73","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"1806.07","modeled_tax_share_percent":"34.08","savings_vs_reference_brl":"699.27"},"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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"3296.300743812954415860191030288018468309","supplier_own_ICMS":"593.3341338863317948548343854518433242956","supplier_IPI":"494.4451115719431623790286545432027702464","supplier_PC_base":"2702.966609926622621005356644836175144013","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"205.4254623544233191964071050075493109450","IVA_applied":"0.37","presumed_ST_base":"5193.321821877309682187730968218773096820","ICMS_ST":"341.4637940515839479389571888275358331320","retailer_acquisition_cash":"4132.209649436481526178176873658757071687","retailer_PC_revenue_base":"4958.269704041259625626957716654367349849","retailer_PC_credit_base":"2702.966609926622621005356644836175144013","import_ICMS_base_before_grossup":"2617.213725","import_ICMS_gross_base":"3191.724054878048780487804878048780487805","import_payments":{"II":"0.00","IPI":"314.9475","PIS":"0.00","COFINS":"202.616225","ICMS":"574.5103298780487804878048780487804878049"},"eligible_import_credits":{"IPI":"314.9475","PIS":"0.00","COFINS":"202.616225","ICMS":"574.5103298780487804878048780487804878049"},"supplier_net_remittance_or_credit":{"IPI":"179.4976115719431623790286545432027702464","PIS":"0.000000000000000000000000000000000000","COFINS":"2.8092373544233191964071050075493109450","ICMS":"360.2875980598669623059866962305986696227"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"376.8284975071357315476487864657319185885","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"205.4254623544233191964071050075493109450","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"171.4030351527124123512416814581826076435","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"4912.196282092344331078354189460719257190","reference_price_brl":"5999","savings_vs_reference_brl":"1086.803717907655668921645810539280742810","fixed_residual_brl":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"1418.534321016495394232908299267129920473","modeled_net_tax_components_brl":{"II":"0.00","IPI":"464.5320621174127931247813693929022467794","ICMS":"878.2443166391806266817116569742209877612","PIS":"75.75794225990197442641527290000668593179","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"28.87780209817414582406987077563268328383","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4912.20","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"1418.53","modeled_tax_share_percent":"28.88","savings_vs_reference_brl":"1086.80"},"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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"3096.880414116085287498542462619348311863","supplier_own_ICMS":"557.4384745408953517497376432714826961353","supplier_IPI":"464.5320621174127931247813693929022467794","supplier_PC_base":"2539.441939575189935748804819347865615728","supplier_PIS_debit":"41.90079200299063393985527951923978265951","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4879.135092439892370453953649856783265340","ICMS_ST":"320.8058420982852749319740137027382916259","retailer_acquisition_cash":"3882.218318331783355555297845714988850268","retailer_PC_revenue_base":"4591.390439994059056146380175757980965564","retailer_PC_credit_base":"2539.441939575189935748804819347865615728","import_ICMS_base_before_grossup":"2458.69015","import_ICMS_gross_base":"2998.402621951219512195121951219512195122","import_payments":{"II":"0.00","IPI":"314.9475","PIS":"44.09265","COFINS":"0.00","ICMS":"539.7124719512195121951219512195121951220"},"eligible_import_credits":{"IPI":"314.9475","PIS":"44.09265","COFINS":"0.00","ICMS":"539.7124719512195121951219512195121951220"},"supplier_net_remittance_or_credit":{"IPI":"149.5845621174127931247813693929022467794","PIS":"-2.19185799700936606014472048076021734049","COFINS":"0.000000000000000000000000000000000000","ICMS":"338.5318446879611144865897057547087926392"},"retailer_debits":{"PIS":"75.75794225990197442641527290000668593181","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"41.90079200299063393985527951923978265951","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"33.85715025691134048655999338076690327230","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"726.2895111840396987969187270996220536049","modeled_net_tax_components_brl":{"II":"335.9440","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"69.62919929228816248809901618533798794035","COFINS":"320.7163118917515363088197109142840656645"},"modeled_tax_share_percent":"17.21084983934883163905205557209779993618","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4219.95","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"726.29","modeled_tax_share_percent":"17.21","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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2682.302875","import_ICMS_gross_base":"2682.302875","import_payments":{"II":"335.9440","IPI":"0.0000","PIS":"44.09265","COFINS":"202.616225","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"44.09265","COFINS":"202.616225","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"7.42526177403998730561726436052046969215","COFINS":"34.6783989289114566804189146302761028245","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"1628.506533619712562905200163213492315364","modeled_net_tax_components_brl":{"II":"335.9440","IPI":"0.000000000000000000000000000000000000","ICMS":"922.2065217391304347826086956521739130432","PIS":"0.000000000000000000000000000000000000","COFINS":"370.3560118805821281225914675613184023212"},"modeled_tax_share_percent":"31.79330268627767226120978024329715365067","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5122.17","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"1628.51","modeled_tax_share_percent":"31.79","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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2638.210225","import_ICMS_gross_base":"3217.329542682926829268292682926829268293","import_payments":{"II":"335.9440","IPI":"0.0000","PIS":"0.00","COFINS":"202.616225","ICMS":"579.1193176829268292682926829268292682927"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"202.616225","ICMS":"579.1193176829268292682926829268292682927"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"30.4409949301808949539828625833068867026","ICMS":"343.0872040562036055143160127253446447505"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"1277.217254326368988811303180342130514861","modeled_net_tax_components_brl":{"II":"335.9440","IPI":"0.000000000000000000000000000000000000","ICMS":"866.4146681107844654185362834596936407238","PIS":"74.85858621558452339276689688243687413746","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.77110856638383353539328433572140231944","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4770.88","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"1277.22","modeled_tax_share_percent":"26.77","savings_vs_reference_brl":"1228.12"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","II":"0.16","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2479.68665","import_ICMS_gross_base":"3024.008109756097560975609756097560975610","import_payments":{"II":"335.9440","IPI":"0.0000","PIS":"44.09265","COFINS":"0.00","ICMS":"544.3214597560975609756097560975609756098"},"eligible_import_credits":{"IPI":"0.0000","PIS":"44.09265","COFINS":"0.00","ICMS":"544.3214597560975609756097560975609756098"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"3.44421317736785813914353574699778977694","COFINS":"0.000000000000000000000000000000000000","ICMS":"322.0932083546869044429265273621326651140"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"1148.748554293421589518066826857686902117","modeled_net_tax_components_brl":{"II":"335.9440","IPI":"459.9813551253570295144398603617899079656","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"352.8231991680645600036269664958969941515"},"modeled_tax_share_percent":"24.74465690809436883042863433307454658878","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4642.41","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"1148.75","modeled_tax_share_percent":"24.74","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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"3003.549325","import_ICMS_gross_base":"3003.549325","import_payments":{"II":"335.9440","IPI":"365.339100","PIS":"0.00","COFINS":"202.616225","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"365.339100","PIS":"0.00","COFINS":"202.616225","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"94.6422551253570295144398603617899079656","PIS":"0.000000000000000000000000000000000000","COFINS":"30.4409949301808949539828625833068867026","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"839.5960589427418215049962567610958489910","modeled_net_tax_components_brl":{"II":"335.9440","IPI":"432.1533016124350739922139613363435434268","ICMS":"0.000000000000000000000000000000000000","PIS":"71.49875733030674751278229542475230556416","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.37563041628293680225924622342400842333","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4333.26","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"839.60","modeled_tax_share_percent":"19.38","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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2845.025750","import_ICMS_gross_base":"2845.025750","import_payments":{"II":"335.9440","IPI":"365.339100","PIS":"44.09265","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"365.339100","PIS":"44.09265","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"66.8142016124350739922139613363435434268","PIS":"3.44421317736785813914353574699778977694","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"1834.201103824182799111393208505236432878","modeled_net_tax_components_brl":{"II":"335.9440","IPI":"518.3204538241827991113932085052364328783","ICMS":"979.9366499999999999999999999999999999996","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"34.42658119177089726307025325332568633179","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5327.86","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"1834.20","modeled_tax_share_percent":"34.43","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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2800.933100","import_ICMS_gross_base":"3415.772073170731707317073170731707317073","import_payments":{"II":"335.9440","IPI":"365.339100","PIS":"0.00","COFINS":"0.00","ICMS":"614.8389731707317073170731707317073170732"},"eligible_import_credits":{"IPI":"365.339100","PIS":"0.00","COFINS":"0.00","ICMS":"614.8389731707317073170731707317073170732"},"supplier_net_remittance_or_credit":{"IPI":"152.9813538241827991113932085052364328783","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"365.0976768292682926829268292682926829264"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3849.765246364571831234651118670621858642","reference_price_brl":"5999","savings_vs_reference_brl":"2149.234753635428168765348881329378141358","fixed_residual_brl":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"356.1032852887228943892052284770325219244","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"63.52112656501543521537174345806526066758","COFINS":"292.5821587237074591738334850189672612568"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3849.77","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"356.10","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"2149.23"},"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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2752.111457379833941387272220196832873904","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2752.111457379833941387272220196832873904","supplier_PIS_debit":"45.40983904676726003288999163324774241942","supplier_COFINS_debit":"209.1604707608673795454326887349592984167","IVA_applied":"0.37","presumed_ST_base":"3770.392696610372499700562941669661037248","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2752.111457379833941387272220196832873904","retailer_PC_revenue_base":"3849.765246364571831234651118670621858642","retailer_PC_credit_base":"2752.111457379833941387272220196832873904","import_ICMS_base_before_grossup":"2346.358875","import_ICMS_gross_base":"2346.358875","import_payments":{"II":"0.00","IPI":"0.00","PIS":"44.09265","COFINS":"202.616225","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"44.09265","COFINS":"202.616225","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"1.31718904676726003288999163324774241942","COFINS":"6.5442457608673795454326887349592984167","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"63.52112656501543521537174345806526066759","COFINS":"292.5821587237074591738334850189672612568","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"45.40983904676726003288999163324774241942","COFINS":"209.1604707608673795454326887349592984167","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"18.11128751824817518248175182481751824817","COFINS":"83.4216879628400796284007962840079628401","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"4642.689576466709789745942700588429498619","reference_price_brl":"5999","savings_vs_reference_brl":"1356.310423533290210254057299411570501381","fixed_residual_brl":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"1149.027615390860852900496810394840161901","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"812.8677634242745589511231080690253542849","PIS":"0.000000000000000000000000000000000000","COFINS":"336.1598519665862939493737023258148076159"},"modeled_tax_share_percent":"24.74918032890153337754917460869254075612","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4642.69","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"1149.03","modeled_tax_share_percent":"24.75","savings_vs_reference_brl":"1356.31"},"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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"3296.300743812954415860191030288018468309","supplier_own_ICMS":"593.3341338863317948548343854518433242956","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2702.966609926622621005356644836175144013","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"205.4254623544233191964071050075493109450","IVA_applied":"0.37","presumed_ST_base":"4515.932019023747549728461711494585301583","ICMS_ST":"219.5336295379427640962887226171820299893","retailer_acquisition_cash":"3515.834373350897179956479752905200498298","retailer_PC_revenue_base":"4423.155946928767025649653977971247468630","retailer_PC_credit_base":"2702.966609926622621005356644836175144013","import_ICMS_base_before_grossup":"2302.266225","import_ICMS_gross_base":"2807.641737804878048780487804878048780488","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"202.616225","ICMS":"505.3755128048780487804878048780487804878"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"202.616225","ICMS":"505.3755128048780487804878048780487804878"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"2.8092373544233191964071050075493109450","ICMS":"307.4922506193965101706353031909765737971"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"336.1598519665862939493737023258148076159","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"205.4254623544233191964071050075493109450","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"130.7343896121629747529665973182654966709","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"4325.317243833048706273669865951548783491","reference_price_brl":"5999","savings_vs_reference_brl":"1673.682756166951293726330134048451216509","fixed_residual_brl":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"831.6552827571997694282239757579594467731","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"763.6907101210266318971405712819312937054","PIS":"67.96457263617313753108340447602815306769","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.22761351073050952692355174087788891916","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4325.32","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"831.66","modeled_tax_share_percent":"19.23","savings_vs_reference_brl":"1673.68"},"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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"3096.880414116085287498542462619348311863","supplier_own_ICMS":"557.4384745408953517497376432714826961353","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2539.441939575189935748804819347865615728","supplier_PIS_debit":"41.90079200299063393985527951923978265951","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4242.726167339036843873003173788507187252","ICMS_ST":"206.2522355801312801474029280104485975701","retailer_acquisition_cash":"3303.132649696216567645945390629796909433","retailer_PC_revenue_base":"4119.065008252917426126266937941100185921","retailer_PC_credit_base":"2539.441939575189935748804819347865615728","import_ICMS_base_before_grossup":"2143.74265","import_ICMS_gross_base":"2614.320304878048780487804878048780487805","import_payments":{"II":"0.00","IPI":"0.00","PIS":"44.09265","COFINS":"0.00","ICMS":"470.5776548780487804878048780487804878049"},"eligible_import_credits":{"IPI":"0.00","PIS":"44.09265","COFINS":"0.00","ICMS":"470.5776548780487804878048780487804878049"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-2.19185799700936606014472048076021734049","COFINS":"0.000000000000000000000000000000000000","ICMS":"293.1130552429778514093356932331508059005"},"retailer_debits":{"PIS":"67.96457263617313753108340447602815306770","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"41.90079200299063393985527951923978265951","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"26.06378063318250359122812495678837040819","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"4219.812719226019837658278557271661913766","reference_price_brl":"5999","savings_vs_reference_brl":"1779.187280773980162341721442728338086234","fixed_residual_brl":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"726.1507581501709008128326670780725770482","modeled_net_tax_components_brl":{"II":"0.00","IPI":"405.4449914889933931508034967254262716020","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"320.7057666611775076620291703526463054462"},"modeled_tax_share_percent":"17.20812762238790528411320554155342082893","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4219.81","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"726.15","modeled_tax_share_percent":"17.21","savings_vs_reference_brl":"1779.19"},"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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2702.966609926622621005356644836175144013","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"405.4449914889933931508034967254262716020","supplier_PC_base":"2702.966609926622621005356644836175144013","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"205.4254623544233191964071050075493109450","IVA_applied":"0.37","presumed_ST_base":"4258.523893939393939393939393939393939393","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3108.411601415616014156160141561601415615","retailer_PC_revenue_base":"4219.812719226019837658278557271661913766","retailer_PC_credit_base":"2702.966609926622621005356644836175144013","import_ICMS_base_before_grossup":"2617.213725","import_ICMS_gross_base":"2617.213725","import_payments":{"II":"0.00","IPI":"314.9475","PIS":"0.00","COFINS":"202.616225","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"314.9475","PIS":"0.00","COFINS":"202.616225","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"90.4974914889933931508034967254262716020","PIS":"0.000000000000000000000000000000000000","COFINS":"2.8092373544233191964071050075493109450","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"320.7057666611775076620291703526463054462","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"205.4254623544233191964071050075493109450","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"115.2803043067541884656220653450969945012","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3939.581344191283606718623907570685489656","reference_price_brl":"5999","savings_vs_reference_brl":"2059.418655808716393281376092429314510344","fixed_residual_brl":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"445.9193831154346698731780173770961529385","modeled_net_tax_components_brl":{"II":"0.00","IPI":"380.9162909362784903623207229021798423592","ICMS":"0.000000000000000000000000000000000000","PIS":"65.00309217915617951085729447491631057929","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.31895356781807745421817178951563352682","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3939.58","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"445.92","modeled_tax_share_percent":"11.32","savings_vs_reference_brl":"2059.42"},"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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2539.441939575189935748804819347865615728","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"380.9162909362784903623207229021798423592","supplier_PC_base":"2539.441939575189935748804819347865615728","supplier_PIS_debit":"41.90079200299063393985527951923978265951","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4000.890775800711743772241992882562277579","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2920.358230511468426111125542250045458087","retailer_PC_revenue_base":"3939.581344191283606718623907570685489656","retailer_PC_credit_base":"2539.441939575189935748804819347865615728","import_ICMS_base_before_grossup":"2458.69015","import_ICMS_gross_base":"2458.69015","import_payments":{"II":"0.00","IPI":"314.9475","PIS":"44.09265","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"314.9475","PIS":"44.09265","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"65.9687909362784903623207229021798423592","PIS":"-2.19185799700936606014472048076021734049","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"65.00309217915617951085729447491631057932","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"41.90079200299063393985527951923978265951","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"23.10230017616554557100201495567652791981","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"4814.282529582958565225131781625655037889","reference_price_brl":"5999","savings_vs_reference_brl":"1184.717470417041434774868218374344962111","fixed_residual_brl":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"1320.620568507109628379685891432065701171","modeled_net_tax_components_brl":{"II":"0.00","IPI":"456.8672830924754820382224767979193597076","ICMS":"863.7532854146341463414634146341463414632","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"27.43130591925417264953967806720896389169","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4814.28","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"1320.62","modeled_tax_share_percent":"27.43","savings_vs_reference_brl":"1184.72"},"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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"3045.781887283169880254816511986129064717","supplier_own_ICMS":"548.2407397109705784458669721575032316491","supplier_IPI":"456.8672830924754820382224767979193597076","supplier_PC_base":"2497.541147572199301808949539828625833068","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4798.629363414634146341463414634146341462","ICMS_ST":"315.5125457036635678955964424766431098141","retailer_acquisition_cash":"3818.161716079308930188635431260691534239","retailer_PC_revenue_base":"4498.769983879294997329535339149011928075","retailer_PC_credit_base":"2497.541147572199301808949539828625833068","import_ICMS_base_before_grossup":"2414.5975","import_ICMS_gross_base":"2944.631097560975609756097560975609756098","import_payments":{"II":"0.00","IPI":"314.9475","PIS":"0.00","COFINS":"0.00","ICMS":"530.0335975609756097560975609756097560976"},"eligible_import_credits":{"IPI":"314.9475","PIS":"0.00","COFINS":"0.00","ICMS":"530.0335975609756097560975609756097560976"},"supplier_net_remittance_or_credit":{"IPI":"141.9197830924754820382224767979193597076","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"333.7196878536585365853658536585365853656"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"650.9332348936845445890193589336718502062","modeled_net_tax_components_brl":{"II":"335.9440","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"314.9892348936845445890193589336718502062"},"modeled_tax_share_percent":"15.70559256370062857794391112795412357139","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4144.60","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"650.93","modeled_tax_share_percent":"15.71","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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2638.210225","import_ICMS_gross_base":"2638.210225","import_payments":{"II":"335.9440","IPI":"0.0000","PIS":"0.00","COFINS":"202.616225","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"202.616225","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"30.4409949301808949539828625833068867026","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"400.1926002620757574559734185950119207482","modeled_net_tax_components_brl":{"II":"335.9440","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"64.24860026207575745597341859501192074816","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.27754359999953269091757207179965425591","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3893.85","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"400.19","modeled_tax_share_percent":"10.28","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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2479.68665","import_ICMS_gross_base":"2479.68665","import_payments":{"II":"335.9440","IPI":"0.0000","PIS":"44.09265","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"44.09265","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"3.44421317736785813914353574699778977694","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"1188.062826086956521739130434782608695652","modeled_net_tax_components_brl":{"II":"335.9440","IPI":"0.000000000000000000000000000000000000","ICMS":"852.1188260869565217391304347826086956519","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.37660541996404247228040926346236267792","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4681.72","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"1188.06","modeled_tax_share_percent":"25.38","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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2435.5940","import_ICMS_gross_base":"2970.236585365853658536585365853658536585","import_payments":{"II":"335.9440","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"534.6425853658536585365853658536585365854"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"534.6425853658536585365853658536585365854"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"317.4762407211028632025450689289501590665"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"760.9667721358298952713424309742938749602","modeled_net_tax_components_brl":{"II":"335.9440","IPI":"425.0227721358298952713424309742938749602","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.88562104598492640143524925801371255856","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4254.63","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"760.97","modeled_tax_share_percent":"17.89","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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2800.933100","import_ICMS_gross_base":"2800.933100","import_payments":{"II":"335.9440","IPI":"365.339100","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"365.339100","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"59.6836721358298952713424309742938749602","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3781.019438393775905676889491551503611167","reference_price_brl":"5999","savings_vs_reference_brl":"2217.980561606224094323110508448496388833","fixed_residual_brl":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"287.3574773179269688314436013579142744487","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"287.3574773179269688314436013579142744487"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3781.02","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"287.36","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"2217.98"},"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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2702.966609926622621005356644836175144013","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2702.966609926622621005356644836175144013","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"205.4254623544233191964071050075493109450","IVA_applied":"0.37","presumed_ST_base":"3703.064255599472990777338603425559947298","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2702.966609926622621005356644836175144013","retailer_PC_revenue_base":"3781.019438393775905676889491551503611167","retailer_PC_credit_base":"2702.966609926622621005356644836175144013","import_ICMS_base_before_grossup":"2302.266225","import_ICMS_gross_base":"2302.266225","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"202.616225","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"202.616225","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"2.8092373544233191964071050075493109450","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"287.3574773179269688314436013579142744487","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"205.4254623544233191964071050075493109450","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3552.274490163547470102131052560843250349","reference_price_brl":"5999","savings_vs_reference_brl":"2446.725509836452529897868947439156749651","fixed_residual_brl":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"58.61252908769853325668516236725391363079","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"58.61252908769853325668516236725391363079","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000001","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3552.27","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"58.61","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"2446.73"},"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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2539.441939575189935748804819347865615728","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2539.441939575189935748804819347865615728","supplier_PIS_debit":"41.90079200299063393985527951923978265951","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3479.035457218010211975862602506575893547","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2539.441939575189935748804819347865615728","retailer_PC_revenue_base":"3552.274490163547470102131052560843250349","retailer_PC_credit_base":"2539.441939575189935748804819347865615728","import_ICMS_base_before_grossup":"2143.74265","import_ICMS_gross_base":"2143.74265","import_payments":{"II":"0.00","IPI":"0.00","PIS":"44.09265","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"44.09265","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-2.19185799700936606014472048076021734049","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"58.61252908769853325668516236725391363076","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"41.90079200299063393985527951923978265951","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":"0.00000000000000000000000000000000000021"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"4244.751774479878629316283642049368764077","reference_price_brl":"5999","savings_vs_reference_brl":"1754.248225520121370683716357950631235923","fixed_residual_brl":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"751.0898134040296924708377518557794273592","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"751.0898134040296924708377518557794273592","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.69455208004625522032836368102626567068","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"4244.75","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"751.09","modeled_tax_share_percent":"17.69","savings_vs_reference_brl":"1754.25"},"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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"3045.781887283169880254816511986129064717","supplier_own_ICMS":"548.2407397109705784458669721575032316491","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2497.541147572199301808949539828625833068","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4172.721185577942735949098621420996818662","ICMS_ST":"202.8490736930591140249707796982761957101","retailer_acquisition_cash":"3248.630960976228994279787291684405260427","retailer_PC_revenue_base":"4041.902700786819515291312862351092568367","retailer_PC_credit_base":"2497.541147572199301808949539828625833068","import_ICMS_base_before_grossup":"2099.65","import_ICMS_gross_base":"2560.548780487804878048780487804878048780","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"460.8987804878048780487804878048780487805"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"460.8987804878048780487804878048780487805"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"290.1910329162248144220572640509013785787"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3868.293133211678832116788321167883211678","reference_price_brl":"5999","savings_vs_reference_brl":"2130.706866788321167883211678832116788322","fixed_residual_brl":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"374.6311721358298952713424309742938749602","modeled_net_tax_components_brl":{"II":"0.00","IPI":"374.6311721358298952713424309742938749602","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.684663473907666571227592170583544523557","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3868.29","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"374.63","modeled_tax_share_percent":"9.68","savings_vs_reference_brl":"2130.71"},"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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2497.541147572199301808949539828625833068","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"374.6311721358298952713424309742938749602","supplier_PC_base":"2497.541147572199301808949539828625833068","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3934.876077999999999999999999999999999998","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2872.172319708029197080291970802919708028","retailer_PC_revenue_base":"3868.293133211678832116788321167883211678","retailer_PC_credit_base":"2497.541147572199301808949539828625833068","import_ICMS_base_before_grossup":"2414.5975","import_ICMS_gross_base":"2414.5975","import_payments":{"II":"0.00","IPI":"314.9475","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"314.9475","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"59.6836721358298952713424309742938749602","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3493.661961075848936845445890193589336718","modeled_net_tax_total_brl":"335.944000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"335.9440","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"8.772286324351329629809427627655977891111","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"3829.61","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"335.94","modeled_tax_share_percent":"8.77","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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2435.5940","import_ICMS_gross_base":"2435.5940","import_payments":{"II":"335.9440","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T006","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":"3493.661961075848936845445890193589336718","reference_price_brl":"5999","savings_vs_reference_brl":"2505.338038924151063154554109806410663282","fixed_residual_brl":"3493.661961075848936845445890193589336718","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":"3493.66","fixed_residual_brl":"3493.66","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"2505.34"},"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":"2497.541147572199301808949539828625833068","retailer_fixed_residual_brl":"996.1208135036496350364963503649635036504","customs_value_brl":"2099.65","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":"2497.541147572199301808949539828625833068","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2497.541147572199301808949539828625833068","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3421.631372173913043478260869565217391303","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2497.541147572199301808949539828625833068","retailer_PC_revenue_base":"3493.661961075848936845445890193589336718","retailer_PC_credit_base":"2497.541147572199301808949539828625833068","import_ICMS_base_before_grossup":"2099.65","import_ICMS_gross_base":"2099.65","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]}]}