{"scenario":{"scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","ncm":"8517.13.00","state":"SP","date":"2026-09-12","mode":"educational","path":"technology_retail_st","origin_scenario":"Representative ordinary non-preferential finished import. No preferential-origin certificate, quota or kit benefit is assumed. Manufacturing country and import-event date are not verified for an individual unit.","imported":true,"zfm_qualified":false,"reference_price_brl":"8829","price_source_id":"V4-P030","price_date":"2026-09-13","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"calibration_policy":"baseline_ST_base_equals_reference_price","customs_fraction":"0.30","dealer_margin_fraction":"0","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"educational_ready":true,"actual_sale_verified":false,"confidence":"MEDIUM","warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."],"rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0.16","IPI":"0.15"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","PIS_UP":"R-PIS-NC","COFINS_UP":"R-COFINS-NC","II":"R-II-TECH-REP16","PIS_IMPORT":"R-PIS-IMPORT-STD","COFINS_IMPORT":"R-COFINS-IMPORT-STD","IPI":"R-IPI-PHONE","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":"0.43","IVA_adjusted":false,"cest":"21.053.01","source_ids":["V4-P030","V4-S002","S002","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,"research_checked_at":"2026-09-13","calibrated":{"upstream_fixed_residual_brl":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"}},"assumption_override":{"assumptionId":"A-CUSTOMS-35","parameter":"customs_fraction","value":"0.30","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-T010"},"sensitivity_fixture":{"product_id":"BR-T010","parameter":"customs_fraction","value":"0.30","method":"Separate baseline calibration against the same reference price; not a tax toggle or probability interval.","status":"feasible","result":{"price_brl":"8829.00","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"3577.40","modeled_tax_share_percent":"40.52","savings_vs_reference_brl":"0.00"},"dimension":"customs_fraction"},"baseline_warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Customs value is 35% of the original reference price by modeling convention, not an observed category average. It remains fixed during tax toggles.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification."],"toggle_cases":[{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"8829.00000000000000000000000000000000","reference_price_brl":"8829","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"3577.403021237458193979933110367892976589","modeled_net_tax_components_brl":{"II":"423.7920","IPI":"805.3207661903314077227120705381574946792","ICMS":"1589.220000000000000000000000000000000000","PIS":"135.4017211705685618729096989966555183946","COFINS":"623.6685338765582243843113408330799635147"},"modeled_tax_share_percent":"40.51877926421404682274247491638795986622","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"8829.00","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"3577.40","modeled_tax_share_percent":"40.52","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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5368.805107935542718151413803587716631195","supplier_own_ICMS":"966.3849194283976892672544846457889936151","supplier_IPI":"805.3207661903314077227120705381574946792","supplier_PC_base":"4402.420188507145028884159318941927637580","supplier_PIS_debit":"72.63993311036789297658862876254180602007","supplier_COFINS_debit":"334.5839343265430221951961082395865004561","IVA_applied":"0.43","presumed_ST_base":"8829.000000000000000000000000000000000000","ICMS_ST":"622.8350805716023107327455153542110063849","retailer_acquisition_cash":"6796.960954697476436606871389480085132259","retailer_PC_revenue_base":"8206.164919428397689267254484645788993615","retailer_PC_credit_base":"4402.420188507145028884159318941927637580","import_ICMS_base_before_grossup":"3844.588050","import_ICMS_gross_base":"4688.522012195121951219512195121951219512","import_payments":{"II":"423.7920","IPI":"460.873800","PIS":"55.62270","COFINS":"255.599550","ICMS":"843.9339621951219512195121951219512195122"},"eligible_import_credits":{"IPI":"460.873800","PIS":"55.62270","COFINS":"255.599550","ICMS":"843.9339621951219512195121951219512195122"},"supplier_net_remittance_or_credit":{"IPI":"344.4469661903314077227120705381574946792","PIS":"17.01723311036789297658862876254180602007","COFINS":"78.9843843265430221951961082395865004561","ICMS":"745.2860378048780487804878048780487804878"},"retailer_debits":{"PIS":"135.4017211705685618729096989966555183946","COFINS":"623.6685338765582243843113408330799635147","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"72.63993311036789297658862876254180602007","COFINS":"334.5839343265430221951961082395865004561","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"62.76178806020066889632107023411371237453","COFINS":"289.0845995500152021891152325934934630586","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"8088.853884649355884993861208334096864636","reference_price_brl":"8829","savings_vs_reference_brl":"740.146115350644115006138791665903135364","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"2837.256905886814078973794318701989841224","modeled_net_tax_components_brl":{"II":"0.00","IPI":"719.8960534308071182649414597741986154211","ICMS":"1420.642871840354767184035476718403547672","PIS":"124.2794235692784993855079654751880723152","COFINS":"572.4385570463736941393094167341996058156"},"modeled_tax_share_percent":"35.07613002221768362018820258801131715915","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"8088.85","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"2837.26","modeled_tax_share_percent":"35.08","savings_vs_reference_brl":"740.15"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4799.307022872047455099609731827990769474","supplier_own_ICMS":"863.8752641169685419179297517290383385053","supplier_IPI":"719.8960534308071182649414597741986154211","supplier_PC_base":"3935.431758755078913181679980098952430969","supplier_PIS_debit":"64.93462401945880206749771967163271511099","supplier_COFINS_debit":"299.0928136653859974018076784875203847536","IVA_applied":"0.43","presumed_ST_base":"7892.460399113082039911308203991130820400","ICMS_ST":"556.7676077233862252661057249893652091667","retailer_acquisition_cash":"6075.970684026240798630656916591554594062","retailer_PC_revenue_base":"7532.086276925969659727755483344731655469","retailer_PC_credit_base":"3935.431758755078913181679980098952430969","import_ICMS_base_before_grossup":"3357.227250","import_ICMS_gross_base":"4094.179573170731707317073170731707317073","import_payments":{"II":"0.00","IPI":"397.3050","PIS":"55.62270","COFINS":"255.599550","ICMS":"736.9523231707317073170731707317073170732"},"eligible_import_credits":{"IPI":"397.3050","PIS":"55.62270","COFINS":"255.599550","ICMS":"736.9523231707317073170731707317073170732"},"supplier_net_remittance_or_credit":{"IPI":"322.5910534308071182649414597741986154211","PIS":"9.31192401945880206749771967163271511099","COFINS":"43.4932636653859974018076784875203847536","ICMS":"683.6905486696230598669623059866962305988"},"retailer_debits":{"PIS":"124.2794235692784993855079654751880723152","COFINS":"572.4385570463736941393094167341996058156","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"64.93462401945880206749771967163271511099","COFINS":"299.0928136653859974018076784875203847536","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"59.34479954981969731801024580355535720421","COFINS":"273.3457433809876967375017382466792210620","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"7734.304631818056180255246011624020966458","reference_price_brl":"8829","savings_vs_reference_brl":"1094.695368181943819744753988375979033542","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"2482.707653055514374235179121991913943046","modeled_net_tax_components_brl":{"II":"423.7920","IPI":"0.000000000000000000000000000000000000","ICMS":"1381.930434782608695652173913043478260870","PIS":"120.7595254216534453688603886232344730368","COFINS":"556.2256928512522332141448203252012091394"},"modeled_tax_share_percent":"32.09994655294459628842857051887616443760","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7734.30","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"2482.71","modeled_tax_share_percent":"32.10","savings_vs_reference_brl":"1094.70"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5368.805107935542718151413803587716631195","supplier_own_ICMS":"966.3849194283976892672544846457889936151","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"4402.420188507145028884159318941927637580","supplier_PIS_debit":"72.63993311036789297658862876254180602007","supplier_COFINS_debit":"334.5839343265430221951961082395865004561","IVA_applied":"0.43","presumed_ST_base":"7677.391304347826086956521739130434782609","ICMS_ST":"415.5455153542110063849194283976892672549","retailer_acquisition_cash":"5784.350623289753724536333231985405898450","retailer_PC_revenue_base":"7318.759116463845173870326583226331699203","retailer_PC_credit_base":"4402.420188507145028884159318941927637580","import_ICMS_base_before_grossup":"3383.714250","import_ICMS_gross_base":"4126.480792682926829268292682926829268293","import_payments":{"II":"423.7920","IPI":"0.0000","PIS":"55.62270","COFINS":"255.599550","ICMS":"742.7665426829268292682926829268292682927"},"eligible_import_credits":{"IPI":"0.0000","PIS":"55.62270","COFINS":"255.599550","ICMS":"742.7665426829268292682926829268292682927"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"17.01723311036789297658862876254180602007","COFINS":"78.9843843265430221951961082395865004561","ICMS":"639.1638920996818663838812301166489925773"},"retailer_debits":{"PIS":"120.7595254216534453688603886232344730368","COFINS":"556.2256928512522332141448203252012091394","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"72.63993311036789297658862876254180602007","COFINS":"334.5839343265430221951961082395865004561","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"48.11959231128555239227175986069266701673","COFINS":"221.6417585247092110189487120856147086833","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"6981.544911337315218019493980686937927327","reference_price_brl":"8829","savings_vs_reference_brl":"1847.455088662684781980506019313062072673","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"1729.947932574773411999427091054830903915","modeled_net_tax_components_brl":{"II":"423.7920","IPI":"660.3630282760717543326238978412891456370","ICMS":"0.000000000000000000000000000000000000","PIS":"115.1954910370657010973216506813344758009","COFINS":"530.5974132616359565694815425322072824769"},"modeled_tax_share_percent":"24.77886992842393408872818845497752137962","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6981.54","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"1729.95","modeled_tax_share_percent":"24.78","savings_vs_reference_brl":"1847.46"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4402.420188507145028884159318941927637580","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"660.3630282760717543326238978412891456370","supplier_PC_base":"4402.420188507145028884159318941927637580","supplier_PIS_debit":"72.63993311036789297658862876254180602007","supplier_COFINS_debit":"334.5839343265430221951961082395865004561","IVA_applied":"0.43","presumed_ST_base":"7239.780000000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"5062.783216783216783216783216783216783217","retailer_PC_revenue_base":"6981.544911337315218019493980686937927327","retailer_PC_credit_base":"4402.420188507145028884159318941927637580","import_ICMS_base_before_grossup":"3844.588050","import_ICMS_gross_base":"3844.588050","import_payments":{"II":"423.7920","IPI":"460.873800","PIS":"55.62270","COFINS":"255.599550","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"460.873800","PIS":"55.62270","COFINS":"255.599550","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"199.4892282760717543326238978412891456370","PIS":"17.01723311036789297658862876254180602007","COFINS":"78.9843843265430221951961082395865004561","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"115.1954910370657010973216506813344758009","COFINS":"530.5974132616359565694815425322072824769","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"72.63993311036789297658862876254180602007","COFINS":"334.5839343265430221951961082395865004561","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"42.55555792669780812073302191879266978083","COFINS":"196.0134789350929343742854342926207820208","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"8637.099457219798834705667003803649766384","reference_price_brl":"8829","savings_vs_reference_brl":"191.900542780201165294332996196350233616","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"3385.502478457257028685600114171542742972","modeled_net_tax_components_brl":{"II":"423.7920","IPI":"790.9400382226469182990922121356903965600","ICMS":"1560.841071428571428571428571428571428572","PIS":"0.000000000000000000000000000000000000","COFINS":"609.9293688060386818150793306072809178400"},"modeled_tax_share_percent":"39.19721539882578205214605970989443138437","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"8637.10","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"3385.50","modeled_tax_share_percent":"39.20","savings_vs_reference_brl":"191.90"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5272.933588150979455327281414237935977067","supplier_own_ICMS":"949.1280458671763019589106545628284758721","supplier_IPI":"790.9400382226469182990922121356903965600","supplier_PC_base":"4323.805542283803153368370759675107501195","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"328.6092212135690396559961777353081700908","IVA_applied":"0.43","presumed_ST_base":"8671.339285714285714285714285714285714287","ICMS_ST":"611.7130255613951266125179168657429526999","retailer_acquisition_cash":"6675.586651935021500238891543239369326327","retailer_PC_revenue_base":"8025.386431658403708093149086937906813684","retailer_PC_credit_base":"4323.805542283803153368370759675107501195","import_ICMS_base_before_grossup":"3788.965350","import_ICMS_gross_base":"4620.689451219512195121951219512195121951","import_payments":{"II":"423.7920","IPI":"460.873800","PIS":"0.00","COFINS":"255.599550","ICMS":"831.7241012195121951219512195121951219512"},"eligible_import_credits":{"IPI":"460.873800","PIS":"0.00","COFINS":"255.599550","ICMS":"831.7241012195121951219512195121951219512"},"supplier_net_remittance_or_credit":{"IPI":"330.0662382226469182990922121356903965600","PIS":"0.000000000000000000000000000000000000","COFINS":"73.0096712135690396559961777353081700908","ICMS":"729.1169702090592334494773519163763066208"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"609.9293688060386818150793306072809178400","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"328.6092212135690396559961777353081700908","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"281.3201475924696421590831528719727477492","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"8007.533172943787634379837260715398448462","reference_price_brl":"8829","savings_vs_reference_brl":"821.466827056212365620162739284601551538","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"2755.936194181245828359770371083291425050","modeled_net_tax_components_brl":{"II":"423.7920","IPI":"743.0895732767928342738802277716094828892","ICMS":"1466.412963904422979156075241484494153533","PIS":"122.6416570000300149298149018271877886275","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"34.41679396962258856721083160909047227349","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"8007.53","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"2755.94","modeled_tax_share_percent":"34.42","savings_vs_reference_brl":"821.47"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4953.930488511952228492534851810729885928","supplier_own_ICMS":"891.7074879321514011286562733259313794670","supplier_IPI":"743.0895732767928342738802277716094828892","supplier_PC_base":"4062.223000579800827363878578484798506461","supplier_PIS_debit":"67.02667950956671365150399654499917535661","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"8146.738688357905439755973563802745297408","ICMS_ST":"574.7054759722715780274189681585627740660","retailer_acquisition_cash":"6271.725537761016640793834047740902142883","retailer_PC_revenue_base":"7432.827696971516056352418292556835674396","retailer_PC_credit_base":"4062.223000579800827363878578484798506461","import_ICMS_base_before_grossup":"3588.988500","import_ICMS_gross_base":"4376.815243902439024390243902439024390244","import_payments":{"II":"423.7920","IPI":"460.873800","PIS":"55.62270","COFINS":"0.00","ICMS":"787.8267439024390243902439024390243902439"},"eligible_import_credits":{"IPI":"460.873800","PIS":"55.62270","COFINS":"0.00","ICMS":"787.8267439024390243902439024390243902439"},"supplier_net_remittance_or_credit":{"IPI":"282.2157732767928342738802277716094828892","PIS":"11.40397950956671365150399654499917535661","COFINS":"0.000000000000000000000000000000000000","ICMS":"678.5862200019839547658313390454697632891"},"retailer_debits":{"PIS":"122.6416570000300149298149018271877886275","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"67.02667950956671365150399654499917535661","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"55.61497749046330127831090528218861327089","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"7110.278752418241760008728130831525451858","reference_price_brl":"8829","savings_vs_reference_brl":"1718.721247581758239991271869168474548142","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"1858.681773655699953988661241199418428446","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1235.341627687265014942639544972524824063","PIS":"111.1904044159910972352363025702026429440","COFINS":"512.1497415524438418107853936566909614388"},"modeled_tax_share_percent":"26.14077223095582410901854241146727490431","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7110.28","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"1858.68","modeled_tax_share_percent":"26.14","savings_vs_reference_brl":"1718.72"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4799.307022872047455099609731827990769474","supplier_own_ICMS":"863.8752641169685419179297517290383385053","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3935.431758755078913181679980098952430969","supplier_PIS_debit":"64.93462401945880206749771967163271511099","supplier_COFINS_debit":"299.0928136653859974018076784875203847536","IVA_applied":"0.43","presumed_ST_base":"6863.009042707027860792441916514026800348","ICMS_ST":"371.4663635702964730247097932434864855577","retailer_acquisition_cash":"5170.773386442343928124319525071477255032","retailer_PC_revenue_base":"6738.812388847945286984018337588038966300","retailer_PC_credit_base":"3935.431758755078913181679980098952430969","import_ICMS_base_before_grossup":"2959.922250","import_ICMS_gross_base":"3609.661280487804878048780487804878048780","import_payments":{"II":"0.00","IPI":"0.00","PIS":"55.62270","COFINS":"255.599550","ICMS":"649.7390304878048780487804878048780487805"},"eligible_import_credits":{"IPI":"0.00","PIS":"55.62270","COFINS":"255.599550","ICMS":"649.7390304878048780487804878048780487805"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"9.31192401945880206749771967163271511099","COFINS":"43.4932636653859974018076784875203847536","ICMS":"585.6025971994601368938590571676467752825"},"retailer_debits":{"PIS":"111.1904044159910972352363025702026429440","COFINS":"512.1497415524438418107853936566909614388","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"64.93462401945880206749771967163271511099","COFINS":"299.0928136653859974018076784875203847536","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"46.25578039653229516773858289856992783301","COFINS":"213.0569278870578444089777151691705766852","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"6437.368311378296025341398222200495744415","reference_price_brl":"8829","savings_vs_reference_brl":"2391.631688621703974658601777799504255585","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"1185.771332615754219321331332568388721004","modeled_net_tax_components_brl":{"II":"0.00","IPI":"590.3147638132618369772519970148428646454","ICMS":"0.000000000000000000000000000000000000","PIS":"106.2165771377418844181330706663081797828","COFINS":"489.2399916647504979259462648872376765755"},"modeled_tax_share_percent":"18.42012566719008127387323177134540032327","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6437.37","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"1185.77","modeled_tax_share_percent":"18.42","savings_vs_reference_brl":"2391.63"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3935.431758755078913181679980098952430969","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"590.3147638132618369772519970148428646454","supplier_PC_base":"3935.431758755078913181679980098952430969","supplier_PIS_debit":"64.93462401945880206749771967163271511099","supplier_COFINS_debit":"299.0928136653859974018076784875203847536","IVA_applied":"0.43","presumed_ST_base":"6471.817527272727272727272727272727272728","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4525.746522568340750158931977113795295614","retailer_PC_revenue_base":"6437.368311378296025341398222200495744415","retailer_PC_credit_base":"3935.431758755078913181679980098952430969","import_ICMS_base_before_grossup":"3357.227250","import_ICMS_gross_base":"3357.227250","import_payments":{"II":"0.00","IPI":"397.3050","PIS":"55.62270","COFINS":"255.599550","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"397.3050","PIS":"55.62270","COFINS":"255.599550","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"193.0097638132618369772519970148428646454","PIS":"9.31192401945880206749771967163271511099","COFINS":"43.4932636653859974018076784875203847536","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"106.2165771377418844181330706663081797828","COFINS":"489.2399916647504979259462648872376765755","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"64.93462401945880206749771967163271511099","COFINS":"299.0928136653859974018076784875203847536","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"41.28195311828308235063535099467546467181","COFINS":"190.1471779993645005241385863997172918219","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"7913.802239879647696645121277752697234594","reference_price_brl":"8829","savings_vs_reference_brl":"915.197760120352303354878722247302765406","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"2662.205261117105890625054388120590211183","modeled_net_tax_components_brl":{"II":"0.00","IPI":"707.0407667623998482959246479925164972885","ICMS":"1395.274249128919860627177700348432055749","PIS":"0.000000000000000000000000000000000000","COFINS":"559.8902452257861817019520397796416581449"},"modeled_tax_share_percent":"33.64002764311674837533927706579332302651","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7913.80","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"2662.21","modeled_tax_share_percent":"33.64","savings_vs_reference_brl":"915.20"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4713.605111749332321972830986616776648590","supplier_own_ICMS":"848.4489201148798179551095775910197967462","supplier_IPI":"707.0407667623998482959246479925164972885","supplier_PC_base":"3865.156191634452504017721409025756851844","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"293.7518705642183903053468270859575207401","IVA_applied":"0.43","presumed_ST_base":"7751.523606271777003484320557491289198606","ICMS_ST":"546.8253290140400426720681227574122590028","retailer_acquisition_cash":"5967.471207525772212940823757366705404881","retailer_PC_revenue_base":"7366.976910865607653973053154995284975591","retailer_PC_credit_base":"3865.156191634452504017721409025756851844","import_ICMS_base_before_grossup":"3301.604550","import_ICMS_gross_base":"4026.347012195121951219512195121951219512","import_payments":{"II":"0.00","IPI":"397.3050","PIS":"0.00","COFINS":"255.599550","ICMS":"724.7424621951219512195121951219512195122"},"eligible_import_credits":{"IPI":"397.3050","PIS":"0.00","COFINS":"255.599550","ICMS":"724.7424621951219512195121951219512195122"},"supplier_net_remittance_or_credit":{"IPI":"309.7357667623998482959246479925164972885","PIS":"0.000000000000000000000000000000000000","COFINS":"38.1523205642183903053468270859575207401","ICMS":"670.5317869337979094076655052264808362368"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"559.8902452257861817019520397796416581449","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"293.7518705642183903053468270859575207401","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"266.1383746615677913966052126936841374048","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"7339.348155940988922999811072033395161737","reference_price_brl":"8829","savings_vs_reference_brl":"1489.651844059011077000188927966604838263","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"2087.751177178447116979744182401288138325","modeled_net_tax_components_brl":{"II":"0.00","IPI":"664.2660584529308183278437974022219049258","ICMS":"1310.862639751013676888166949793544707181","PIS":"112.6224789745026217637334352055215262177","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"28.44600273511310736022859448442376232550","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7339.35","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"2087.75","modeled_tax_share_percent":"28.45","savings_vs_reference_brl":"1489.65"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4428.440389686205455518958649348146032839","supplier_own_ICMS":"797.1192701435169819934125568826662859110","supplier_IPI":"664.2660584529308183278437974022219049258","supplier_PC_base":"3631.321119542688473525546092465479746928","supplier_PIS_debit":"59.91679847245435981317151052568041582431","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"7282.570220838964871600927498853026151004","ICMS_ST":"513.7433696074966948947543929108784212700","retailer_acquisition_cash":"5606.449817746632968741556839661246359035","retailer_PC_revenue_base":"6825.604786333492228105056679122516740467","retailer_PC_credit_base":"3631.321119542688473525546092465479746928","import_ICMS_base_before_grossup":"3101.62770","import_ICMS_gross_base":"3782.472804878048780487804878048780487805","import_payments":{"II":"0.00","IPI":"397.3050","PIS":"55.62270","COFINS":"0.00","ICMS":"680.8451048780487804878048780487804878049"},"eligible_import_credits":{"IPI":"397.3050","PIS":"55.62270","COFINS":"0.00","ICMS":"680.8451048780487804878048780487804878049"},"supplier_net_remittance_or_credit":{"IPI":"266.9610584529308183278437974022219049258","PIS":"4.29409847245435981317151052568041582431","COFINS":"0.000000000000000000000000000000000000","ICMS":"630.0175348729648964003620717447642193761"},"retailer_debits":{"PIS":"112.6224789745026217637334352055215262177","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"59.91679847245435981317151052568041582431","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"52.70568050204826195056192467984111039339","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"6253.872152906382155394013101522982945909","reference_price_brl":"8829","savings_vs_reference_brl":"2575.127847093617844605986898477017054091","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"1002.275174143840349373946211890875922497","modeled_net_tax_components_brl":{"II":"423.7920","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"103.1888905229553055640012161751292186075","COFINS":"475.2942836208850438099449957157467038891"},"modeled_tax_share_percent":"16.02647367324338055737006365996820513541","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6253.87","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"1002.28","modeled_tax_share_percent":"16.03","savings_vs_reference_brl":"2575.13"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4402.420188507145028884159318941927637580","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"4402.420188507145028884159318941927637580","supplier_PIS_debit":"72.63993311036789297658862876254180602007","supplier_COFINS_debit":"334.5839343265430221951961082395865004561","IVA_applied":"0.43","presumed_ST_base":"6295.460869565217391304347826086956521739","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4402.420188507145028884159318941927637580","retailer_PC_revenue_base":"6253.872152906382155394013101522982945909","retailer_PC_credit_base":"4402.420188507145028884159318941927637580","import_ICMS_base_before_grossup":"3383.714250","import_ICMS_gross_base":"3383.714250","import_payments":{"II":"423.7920","IPI":"0.0000","PIS":"55.62270","COFINS":"255.599550","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"55.62270","COFINS":"255.599550","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"17.01723311036789297658862876254180602007","COFINS":"78.9843843265430221951961082395865004561","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"103.1888905229553055640012161751292186075","COFINS":"475.2942836208850438099449957157467038891","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"72.63993311036789297658862876254180602007","COFINS":"334.5839343265430221951961082395865004561","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"30.54895741258741258741258741258741258743","COFINS":"140.7103492943420216147488874761602034330","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"7577.515779019117528434298620634024360734","reference_price_brl":"8829","savings_vs_reference_brl":"1251.484220980882471565701379365975639266","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"2325.918800256575722414231731001917337321","modeled_net_tax_components_brl":{"II":"423.7920","IPI":"0.000000000000000000000000000000000000","ICMS":"1357.253105590062111801242236024844720497","PIS":"0.000000000000000000000000000000000000","COFINS":"544.8736946665136106129894949770726168243"},"modeled_tax_share_percent":"30.69500437988738361984475325821056047646","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7577.52","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"2325.92","modeled_tax_share_percent":"30.70","savings_vs_reference_brl":"1251.48"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5272.933588150979455327281414237935977067","supplier_own_ICMS":"949.1280458671763019589106545628284758721","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"4323.805542283803153368370759675107501195","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"328.6092212135690396559961777353081700908","IVA_applied":"0.43","presumed_ST_base":"7540.295031055900621118012422360248447206","ICMS_ST":"408.1250597228858098423315814620162446249","retailer_acquisition_cash":"5681.058647873865265169612995699952221692","retailer_PC_revenue_base":"7169.390719296231718591967039172008116109","retailer_PC_credit_base":"4323.805542283803153368370759675107501195","import_ICMS_base_before_grossup":"3328.091550","import_ICMS_gross_base":"4058.648231707317073170731707317073170732","import_payments":{"II":"423.7920","IPI":"0.0000","PIS":"0.00","COFINS":"255.599550","ICMS":"730.5566817073170731707317073170731707317"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"255.599550","ICMS":"730.5566817073170731707317073170731707317"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"73.0096712135690396559961777353081700908","ICMS":"626.6964238827450386305105287077715497653"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"544.8736946665136106129894949770726168243","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"328.6092212135690396559961777353081700908","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"216.2644734529445709569933172417644467335","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"7060.705665357030702026474371356320704538","reference_price_brl":"8829","savings_vs_reference_brl":"1768.294334642969297973525628643679295462","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"1809.108686594488896006407481724213681126","modeled_net_tax_components_brl":{"II":"423.7920","IPI":"0.000000000000000000000000000000000000","ICMS":"1275.141707742976503613978470856081872638","PIS":"110.1749788515123923924290108681318084876","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.62220792562962256230587518611913141404","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7060.71","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"1809.11","modeled_tax_share_percent":"25.62","savings_vs_reference_brl":"1768.29"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4953.930488511952228492534851810729885928","supplier_own_ICMS":"891.7074879321514011286562733259313794670","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"4062.223000579800827363878578484798506461","supplier_PIS_debit":"67.02667950956671365150399654499917535661","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"7084.120598572091686744324838089343736877","ICMS_ST":"383.4342198108251024853221975301504931710","retailer_acquisition_cash":"5337.364708322777330977857049340880379099","retailer_PC_revenue_base":"6677.271445546205599541152173826170211367","retailer_PC_credit_base":"4062.223000579800827363878578484798506461","import_ICMS_base_before_grossup":"3128.11470","import_ICMS_gross_base":"3814.774024390243902439024390243902439024","import_payments":{"II":"423.7920","IPI":"0.0000","PIS":"55.62270","COFINS":"0.00","ICMS":"686.6593243902439024390243902439024390244"},"eligible_import_credits":{"IPI":"0.0000","PIS":"55.62270","COFINS":"0.00","ICMS":"686.6593243902439024390243902439024390244"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"11.40397950956671365150399654499917535661","COFINS":"0.000000000000000000000000000000000000","ICMS":"588.4823833527326011749540806121794336136"},"retailer_debits":{"PIS":"110.1749788515123923924290108681318084876","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"67.02667950956671365150399654499917535661","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"43.14829934194567874092501432313263313099","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"6844.112348598606362581517861020966611029","reference_price_brl":"8829","savings_vs_reference_brl":"1984.887651401393637418482138979033388971","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"1592.515369836064556561450971388859587617","modeled_net_tax_components_brl":{"II":"423.7920","IPI":"648.5708313425704730052556139512661251792","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"520.1525384934940835561953574375934624382"},"modeled_tax_share_percent":"23.26839900812187017634823114966791813753","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6844.11","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"1592.52","modeled_tax_share_percent":"23.27","savings_vs_reference_brl":"1984.89"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4323.805542283803153368370759675107501195","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"648.5708313425704730052556139512661251792","supplier_PC_base":"4323.805542283803153368370759675107501195","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"328.6092212135690396559961777353081700908","IVA_applied":"0.43","presumed_ST_base":"7110.498214285714285714285714285714285715","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4972.376373626373626373626373626373626374","retailer_PC_revenue_base":"6844.112348598606362581517861020966611029","retailer_PC_credit_base":"4323.805542283803153368370759675107501195","import_ICMS_base_before_grossup":"3788.965350","import_ICMS_gross_base":"3788.965350","import_payments":{"II":"423.7920","IPI":"460.873800","PIS":"0.00","COFINS":"255.599550","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"460.873800","PIS":"0.00","COFINS":"255.599550","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"187.6970313425704730052556139512661251792","PIS":"0.000000000000000000000000000000000000","COFINS":"73.0096712135690396559961777353081700908","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"520.1525384934940835561953574375934624382","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"328.6092212135690396559961777353081700908","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"191.5433172799250439001991797022852923474","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"6390.160070004587625952871048708517335415","reference_price_brl":"8829","savings_vs_reference_brl":"2438.839929995412374047128951291482664585","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"1138.563091242045819932804159076410312003","modeled_net_tax_components_brl":{"II":"423.7920","IPI":"609.3334500869701241045817867727197759692","ICMS":"0.000000000000000000000000000000000000","PIS":"105.4376411550756958282223723036905360343","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.81744242349203659807611332745007414317","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6390.16","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"1138.56","modeled_tax_share_percent":"17.82","savings_vs_reference_brl":"2438.84"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4062.223000579800827363878578484798506461","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"609.3334500869701241045817867727197759692","supplier_PC_base":"4062.223000579800827363878578484798506461","supplier_PIS_debit":"67.02667950956671365150399654499917535661","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"6680.325724453482460599898322318251143875","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4671.556450666770951468460365257518282430","retailer_PC_revenue_base":"6390.160070004587625952871048708517335415","retailer_PC_credit_base":"4062.223000579800827363878578484798506461","import_ICMS_base_before_grossup":"3588.988500","import_ICMS_gross_base":"3588.988500","import_payments":{"II":"423.7920","IPI":"460.873800","PIS":"55.62270","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"460.873800","PIS":"55.62270","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"148.4596500869701241045817867727197759692","PIS":"11.40397950956671365150399654499917535661","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"105.4376411550756958282223723036905360343","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"67.02667950956671365150399654499917535661","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"38.41096164550898217671837575869136067769","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"7848.434724080267558528428093645484949834","reference_price_brl":"8829","savings_vs_reference_brl":"980.565275919732441471571906354515050166","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"2596.837745317725752508361204013377926422","modeled_net_tax_components_brl":{"II":"423.7920","IPI":"730.8285953177257525083612040133779264215","ICMS":"1442.217150000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"33.08733316402833037049578148367617596434","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7848.43","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"2596.84","modeled_tax_share_percent":"33.09","savings_vs_reference_brl":"980.57"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4872.190635451505016722408026755852842810","supplier_own_ICMS":"876.9943143812709030100334448160535117058","supplier_IPI":"730.8285953177257525083612040133779264215","supplier_PC_base":"3995.196321070234113712374581939799331104","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"8012.317500000000000000000000000000000002","ICMS_ST":"565.2228356187290969899665551839464882942","retailer_acquisition_cash":"6168.242066387959866220735785953177257526","retailer_PC_revenue_base":"7283.211888461538461538461538461538461540","retailer_PC_credit_base":"3995.196321070234113712374581939799331104","import_ICMS_base_before_grossup":"3533.365800","import_ICMS_gross_base":"4308.982682926829268292682926829268292683","import_payments":{"II":"423.7920","IPI":"460.873800","PIS":"0.00","COFINS":"0.00","ICMS":"775.6168829268292682926829268292682926829"},"eligible_import_credits":{"IPI":"460.873800","PIS":"0.00","COFINS":"0.00","ICMS":"775.6168829268292682926829268292682926829"},"supplier_net_remittance_or_credit":{"IPI":"269.9547953177257525083612040133779264215","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"666.6002670731707317073170731707317073171"},"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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"5786.883723154316039691533762680007739297","reference_price_brl":"8829","savings_vs_reference_brl":"3042.116276845683960308466237319992260703","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"535.2867443917742336714668730479007158850","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"95.48358143204621465491030708422012769841","COFINS":"439.8031629597280190165565659636805881866"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5786.88","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"535.29","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"3042.12"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3935.431758755078913181679980098952430969","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3935.431758755078913181679980098952430969","supplier_PIS_debit":"64.93462401945880206749771967163271511099","supplier_COFINS_debit":"299.0928136653859974018076784875203847536","IVA_applied":"0.43","presumed_ST_base":"5627.667415019762845849802371541501976286","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3935.431758755078913181679980098952430969","retailer_PC_revenue_base":"5786.883723154316039691533762680007739297","retailer_PC_credit_base":"3935.431758755078913181679980098952430969","import_ICMS_base_before_grossup":"2959.922250","import_ICMS_gross_base":"2959.922250","import_payments":{"II":"0.00","IPI":"0.00","PIS":"55.62270","COFINS":"255.599550","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"55.62270","COFINS":"255.599550","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"9.31192401945880206749771967163271511099","COFINS":"43.4932636653859974018076784875203847536","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"95.48358143204621465491030708422012769840","COFINS":"439.8031629597280190165565659636805881866","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"64.93462401945880206749771967163271511099","COFINS":"299.0928136653859974018076784875203847536","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"30.54895741258741258741258741258741258741","COFINS":"140.7103492943420216147488874761602034330","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"6966.614311490763715633225762545011694590","reference_price_brl":"8829","savings_vs_reference_brl":"1862.385688509236284366774237454988305410","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"1715.017332728221909613158872912904671178","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1213.281955764278139675806695955158309347","PIS":"0.000000000000000000000000000000000000","COFINS":"501.7353769639437699373521769577463618312"},"modeled_tax_share_percent":"24.61765867961808820702432364812732221616","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6966.61","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"1715.02","modeled_tax_share_percent":"24.62","savings_vs_reference_brl":"1862.39"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4713.605111749332321972830986616776648590","supplier_own_ICMS":"848.4489201148798179551095775910197967462","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3865.156191634452504017721409025756851844","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"293.7518705642183903053468270859575207401","IVA_applied":"0.43","presumed_ST_base":"6740.455309801545220421148310861990607484","ICMS_ST":"364.8330356493983217206971183641385126008","retailer_acquisition_cash":"5078.438147398730643693528104980915161191","retailer_PC_revenue_base":"6601.781275841365393912528644180873181989","retailer_PC_credit_base":"3865.156191634452504017721409025756851844","import_ICMS_base_before_grossup":"2904.299550","import_ICMS_gross_base":"3541.828719512195121951219512195121951220","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"255.599550","ICMS":"637.5291695121951219512195121951219512195"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"255.599550","ICMS":"637.5291695121951219512195121951219512195"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"38.1523205642183903053468270859575207401","ICMS":"575.7527862520830177245871837600363581275"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"501.7353769639437699373521769577463618312","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"293.7518705642183903053468270859575207401","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"207.9835063997253796320053498717888410911","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"6492.955743615762925555062108676397859650","reference_price_brl":"8829","savings_vs_reference_brl":"2336.044256384237074444937891323602140350","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"1241.358764853221119534995219044290836239","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1139.880556305229284250579956342212788853","PIS":"101.4782085479918352844152627020780473857","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.11854652750089133194404392652605279493","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6492.96","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"1241.36","modeled_tax_share_percent":"19.12","savings_vs_reference_brl":"2336.04"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4428.440389686205455518958649348146032839","supplier_own_ICMS":"797.1192701435169819934125568826662859110","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3631.321119542688473525546092465479746928","supplier_PIS_debit":"59.91679847245435981317151052568041582431","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"6332.669757251273801392110868567848826960","ICMS_ST":"342.7612861617123022571673994595465029420","retailer_acquisition_cash":"4771.201675847917757776126048807692535781","retailer_PC_revenue_base":"6150.194457454050623297894709216851356708","retailer_PC_credit_base":"3631.321119542688473525546092465479746928","import_ICMS_base_before_grossup":"2704.32270","import_ICMS_gross_base":"3297.954512195121951219512195121951219512","import_payments":{"II":"0.00","IPI":"0.00","PIS":"55.62270","COFINS":"0.00","ICMS":"593.6318121951219512195121951219512195122"},"eligible_import_credits":{"IPI":"0.00","PIS":"55.62270","COFINS":"0.00","ICMS":"593.6318121951219512195121951219512195122"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"4.29409847245435981317151052568041582431","COFINS":"0.000000000000000000000000000000000000","ICMS":"546.2487441101073330310677612202615693408"},"retailer_debits":{"PIS":"101.4782085479918352844152627020780473857","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"59.91679847245435981317151052568041582431","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"41.56141007553747547124375217639763156139","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"6311.006934532153335089529330071396700421","reference_price_brl":"8829","savings_vs_reference_brl":"2517.993065467846664910470669928603299579","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"1059.409955769611529069462440439289677009","modeled_net_tax_components_brl":{"II":"0.00","IPI":"579.7734287451678756026582113538635277766","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"479.6365270244436534668042290854261492320"},"modeled_tax_share_percent":"16.78670245112236684042690988622284349466","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6311.01","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"1059.41","modeled_tax_share_percent":"16.79","savings_vs_reference_brl":"2517.99"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3865.156191634452504017721409025756851844","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"579.7734287451678756026582113538635277766","supplier_PC_base":"3865.156191634452504017721409025756851844","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"293.7518705642183903053468270859575207401","IVA_applied":"0.43","presumed_ST_base":"6356.249357142857142857142857142857142858","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4444.929620379620379620379620379620379621","retailer_PC_revenue_base":"6311.006934532153335089529330071396700421","retailer_PC_credit_base":"3865.156191634452504017721409025756851844","import_ICMS_base_before_grossup":"3301.604550","import_ICMS_gross_base":"3301.604550","import_payments":{"II":"0.00","IPI":"397.3050","PIS":"0.00","COFINS":"255.599550","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"397.3050","PIS":"0.00","COFINS":"255.599550","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"182.4684287451678756026582113538635277766","PIS":"0.000000000000000000000000000000000000","COFINS":"38.1523205642183903053468270859575207401","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"479.6365270244436534668042290854261492320","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"293.7518705642183903053468270859575207401","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"185.8846564602252631614574019994686284919","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"5893.538532479862813471173160652698510881","reference_price_brl":"8829","savings_vs_reference_brl":"2935.461467520137186528826839347301489119","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"641.9415537173210074511062710205914874687","modeled_net_tax_components_brl":{"II":"0.00","IPI":"544.6981679314032710288319138698219620392","ICMS":"0.000000000000000000000000000000000000","PIS":"97.24338578591773642227435715076952542949","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.89229416554280260056126388035844875069","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5893.54","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"641.94","modeled_tax_share_percent":"10.89","savings_vs_reference_brl":"2935.46"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3631.321119542688473525546092465479746928","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"544.6981679314032710288319138698219620392","supplier_PC_base":"3631.321119542688473525546092465479746928","supplier_PIS_debit":"59.91679847245435981317151052568041582431","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5971.707581087951194712760549059481443823","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4176.019287474091744554378006335301708967","retailer_PC_revenue_base":"5893.538532479862813471173160652698510881","retailer_PC_credit_base":"3631.321119542688473525546092465479746928","import_ICMS_base_before_grossup":"3101.62770","import_ICMS_gross_base":"3101.62770","import_payments":{"II":"0.00","IPI":"397.3050","PIS":"55.62270","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"397.3050","PIS":"55.62270","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"147.3931679314032710288319138698219620392","PIS":"4.29409847245435981317151052568041582431","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"97.24338578591773642227435715076952542954","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"59.91679847245435981317151052568041582431","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"37.32658731346337660910284662508910960523","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"7194.136053446121217065013459499143486420","reference_price_brl":"8829","savings_vs_reference_brl":"1634.863946553878782934986540500856513580","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"1942.539074683579411044946569867036463008","modeled_net_tax_components_brl":{"II":"0.00","IPI":"653.3056684884574598254343747450852434947","ICMS":"1289.233406195121951219512195121951219513","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"27.00170055517740840117440324622307649068","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"7194.14","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"1942.54","modeled_tax_share_percent":"27.00","savings_vs_reference_brl":"1634.86"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4355.371123256383065502895831633901623298","supplier_own_ICMS":"783.9668021861489517905212496941022921936","supplier_IPI":"653.3056684884574598254343747450852434947","supplier_PC_base":"3571.404321070234113712374581939799331104","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"7162.407812195121951219512195121951219514","ICMS_ST":"505.2666040089729994289909454278489273194","retailer_acquisition_cash":"5513.943395753813524757321151806835794112","retailer_PC_revenue_base":"6688.869449437148217636022514071294559101","retailer_PC_credit_base":"3571.404321070234113712374581939799331104","import_ICMS_base_before_grossup":"3046.0050","import_ICMS_gross_base":"3714.640243902439024390243902439024390244","import_payments":{"II":"0.00","IPI":"397.3050","PIS":"0.00","COFINS":"0.00","ICMS":"668.6352439024390243902439024390243902439"},"eligible_import_credits":{"IPI":"397.3050","PIS":"0.00","COFINS":"0.00","ICMS":"668.6352439024390243902439024390243902439"},"supplier_net_remittance_or_credit":{"IPI":"256.0006684884574598254343747450852434947","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"620.5981622926829268292682926829268292691"},"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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"6142.195864461625331190548581852929679017","reference_price_brl":"8829","savings_vs_reference_brl":"2686.804135538374668809451418147070320983","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"890.5988856990835251704816922208226556053","modeled_net_tax_components_brl":{"II":"423.7920","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"466.8068856990835251704816922208226556053"},"modeled_tax_share_percent":"14.49968228548416929477679209014944522878","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6142.20","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"890.60","modeled_tax_share_percent":"14.50","savings_vs_reference_brl":"2686.80"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4323.805542283803153368370759675107501195","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"4323.805542283803153368370759675107501195","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"328.6092212135690396559961777353081700908","IVA_applied":"0.43","presumed_ST_base":"6183.041925465838509316770186335403726709","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4323.805542283803153368370759675107501195","retailer_PC_revenue_base":"6142.195864461625331190548581852929679017","retailer_PC_credit_base":"4323.805542283803153368370759675107501195","import_ICMS_base_before_grossup":"3328.091550","import_ICMS_gross_base":"3328.091550","import_payments":{"II":"423.7920","IPI":"0.0000","PIS":"0.00","COFINS":"255.599550","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"255.599550","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"73.0096712135690396559961777353081700908","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"466.8068856990835251704816922208226556053","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"328.6092212135690396559961777353081700908","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"138.1976644855144855144855144855144855145","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"5770.603943835833051367632831349371655732","reference_price_brl":"8829","savings_vs_reference_brl":"3058.396056164166948632367168650628344268","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"519.0069650732912453475659417172646323196","modeled_net_tax_components_brl":{"II":"423.7920","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"95.21496507329124534756594171726463231959","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"8.993980008413074135728327944439371626087","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5770.60","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"519.01","modeled_tax_share_percent":"8.99","savings_vs_reference_brl":"3058.40"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4062.223000579800827363878578484798506461","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"4062.223000579800827363878578484798506461","supplier_PIS_debit":"67.02667950956671365150399654499917535661","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5808.978890829115183130346367233261864239","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4062.223000579800827363878578484798506461","retailer_PC_revenue_base":"5770.603943835833051367632831349371655732","retailer_PC_credit_base":"4062.223000579800827363878578484798506461","import_ICMS_base_before_grossup":"3128.11470","import_ICMS_gross_base":"3128.11470","import_payments":{"II":"423.7920","IPI":"0.0000","PIS":"55.62270","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"55.62270","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"11.40397950956671365150399654499917535661","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"95.21496507329124534756594171726463231958","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"67.02667950956671365150399654499917535661","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"28.18828556372453169606194517226545696297","COFINS":"0.000000000000000000000000000000000000","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"6929.490848327759197324414715719063545151","reference_price_brl":"8829","savings_vs_reference_brl":"1899.509151672240802675585284280936454849","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"1677.893869565217391304347826086956521739","modeled_net_tax_components_brl":{"II":"423.7920","IPI":"0.000000000000000000000000000000000000","ICMS":"1254.101869565217391304347826086956521739","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"24.21381175458411394464227388159253016499","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6929.49","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"1677.89","modeled_tax_share_percent":"24.21","savings_vs_reference_brl":"1899.51"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4872.190635451505016722408026755852842810","supplier_own_ICMS":"876.9943143812709030100334448160535117058","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3995.196321070234113712374581939799331104","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"6967.232608695652173913043478260869565218","ICMS_ST":"377.1075551839464882943143812709030100332","retailer_acquisition_cash":"5249.298190635451505016722408026755852843","retailer_PC_revenue_base":"6552.383293143812709030100334448160535118","retailer_PC_credit_base":"3995.196321070234113712374581939799331104","import_ICMS_base_before_grossup":"3072.4920","import_ICMS_gross_base":"3746.941463414634146341463414634146341463","import_payments":{"II":"423.7920","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"674.4494634146341463414634146341463414634"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"674.4494634146341463414634146341463414634"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"579.6524061505832449628844114528101802756"},"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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"6274.668426923076923076923076923076923078","reference_price_brl":"8829","savings_vs_reference_brl":"2554.331573076923076923076923076923076922","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"1023.071448160535117056856187290969899666","modeled_net_tax_components_brl":{"II":"423.7920","IPI":"599.2794481605351170568561872909698996656","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"16.30478901117362997912665117930538408162","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6274.67","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"1023.07","modeled_tax_share_percent":"16.30","savings_vs_reference_brl":"2554.33"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0.16","IPI":"0.15"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3995.196321070234113712374581939799331104","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"599.2794481605351170568561872909698996656","supplier_PC_base":"3995.196321070234113712374581939799331104","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"6570.100350000000000000000000000000000001","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4594.475769230769230769230769230769230770","retailer_PC_revenue_base":"6274.668426923076923076923076923076923078","retailer_PC_credit_base":"3995.196321070234113712374581939799331104","import_ICMS_base_before_grossup":"3533.365800","import_ICMS_gross_base":"3533.365800","import_payments":{"II":"423.7920","IPI":"460.873800","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"460.873800","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"138.4056481605351170568561872909698996656","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"5683.546513812274681839899231203579029667","reference_price_brl":"8829","savings_vs_reference_brl":"3145.453486187725318160100768796420970333","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"431.9495350497328758198323415714720062547","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"431.9495350497328758198323415714720062547"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5683.55","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"431.95","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"3145.45"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3865.156191634452504017721409025756851844","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3865.156191634452504017721409025756851844","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"293.7518705642183903053468270859575207401","IVA_applied":"0.43","presumed_ST_base":"5527.173354037267080745341614906832298137","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3865.156191634452504017721409025756851844","retailer_PC_revenue_base":"5683.546513812274681839899231203579029667","retailer_PC_credit_base":"3865.156191634452504017721409025756851844","import_ICMS_base_before_grossup":"2904.299550","import_ICMS_gross_base":"2904.299550","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"255.599550","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"255.599550","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"38.1523205642183903053468270859575207401","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"431.9495350497328758198323415714720062547","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"293.7518705642183903053468270859575207401","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"138.1976644855144855144855144855144855146","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"5339.702062798720697529300345330052896199","reference_price_brl":"8829","savings_vs_reference_brl":"3489.297937201279302470699654669947103801","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"88.10508403617889150923345569794587278729","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"88.10508403617889150923345569794587278729","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5339.70","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"88.11","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"3489.30"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3631.321119542688473525546092465479746928","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3631.321119542688473525546092465479746928","supplier_PIS_debit":"59.91679847245435981317151052568041582431","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5192.789200946044517141530912225636038107","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3631.321119542688473525546092465479746928","retailer_PC_revenue_base":"5339.702062798720697529300345330052896199","retailer_PC_credit_base":"3631.321119542688473525546092465479746928","import_ICMS_base_before_grossup":"2704.32270","import_ICMS_gross_base":"2704.32270","import_payments":{"II":"0.00","IPI":"0.00","PIS":"55.62270","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00","PIS":"55.62270","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"4.29409847245435981317151052568041582431","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"88.10508403617889150923345569794587278728","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"59.91679847245435981317151052568041582431","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"28.18828556372453169606194517226545696297","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000029"},"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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"6372.669505888734807080512276694673301249","reference_price_brl":"8829","savings_vs_reference_brl":"2456.330494111265192919487723305326698751","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"1121.072527126193001060445387062566277837","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.000000000000000000000000000000000000","ICMS":"1121.072527126193001060445387062566277837","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.59188242996523979764526134675269407156","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"6372.67","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"1121.07","modeled_tax_share_percent":"17.59","savings_vs_reference_brl":"2456.33"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4355.371123256383065502895831633901623298","supplier_own_ICMS":"783.9668021861489517905212496941022921936","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3571.404321070234113712374581939799331104","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"6228.180706256627783669141039236479321316","ICMS_ST":"337.1057249400440492699241373684639856434","retailer_acquisition_cash":"4692.476848196427114772819969002365608941","retailer_PC_revenue_base":"6035.563780948690757810588139326209315606","retailer_PC_credit_base":"3571.404321070234113712374581939799331104","import_ICMS_base_before_grossup":"2648.70","import_ICMS_gross_base":"3230.121951219512195121951219512195121951","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"581.4219512195121951219512195121951219512"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"581.4219512195121951219512195121951219512"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"539.6505759066808059384941675503711558858"},"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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"5787.307626923076923076923076923076923078","reference_price_brl":"8829","savings_vs_reference_brl":"3041.692373076923076923076923076923076922","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"535.7106481605351170568561872909698996656","modeled_net_tax_components_brl":{"II":"0.00","IPI":"535.7106481605351170568561872909698996656","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.256647178531876838253583518226980262618","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5787.31","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"535.71","modeled_tax_share_percent":"9.26","savings_vs_reference_brl":"3041.69"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3571.404321070234113712374581939799331104","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"535.7106481605351170568561872909698996656","supplier_PC_base":"3571.404321070234113712374581939799331104","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5873.174406000000000000000000000000000001","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"4107.114969230769230769230769230769230770","retailer_PC_revenue_base":"5787.307626923076923076923076923076923078","retailer_PC_credit_base":"3571.404321070234113712374581939799331104","import_ICMS_base_before_grossup":"3046.0050","import_ICMS_gross_base":"3046.0050","import_payments":{"II":"0.00","IPI":"397.3050","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"397.3050","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"138.4056481605351170568561872909698996656","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":"0.0000000000000000000000000000000000004"},"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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"5675.388978762541806020066889632107023412","reference_price_brl":"8829","savings_vs_reference_brl":"3153.611021237458193979933110367892976588","fixed_residual_brl":"5251.596978762541806020066889632107023412","modeled_net_tax_total_brl":"423.792000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"423.7920","IPI":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.467188620653862873135056374620611719458","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"5675.39","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"423.79","modeled_tax_share_percent":"7.47","savings_vs_reference_brl":"3153.61"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3995.196321070234113712374581939799331104","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3995.196321070234113712374581939799331104","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5713.130739130434782608695652173913043479","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3995.196321070234113712374581939799331104","retailer_PC_revenue_base":"5675.388978762541806020066889632107023412","retailer_PC_credit_base":"3995.196321070234113712374581939799331104","import_ICMS_base_before_grossup":"3072.4920","import_ICMS_gross_base":"3072.4920","import_payments":{"II":"423.7920","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":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-T010-CUSTOMS-0_30","product_id":"BR-T010","tax_profile_id":"T01","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":"5251.596978762541806020066889632107023412","reference_price_brl":"8829","savings_vs_reference_brl":"3577.403021237458193979933110367892976588","fixed_residual_brl":"5251.596978762541806020066889632107023412","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":"5251.60","fixed_residual_brl":"5251.60","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"3577.40"},"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":"3571.404321070234113712374581939799331104","retailer_fixed_residual_brl":"1680.192657692307692307692307692307692308","customs_value_brl":"2648.70","baseline_upstream_price_ex_IPI_ST_brl":"5368.805107935542718151413803587716631195","baseline_adjusted_IVA":"0.43","calibrated_to_price_brl":"8829","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3571.404321070234113712374581939799331104","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"3571.404321070234113712374581939799331104","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.43","presumed_ST_base":"5107.108179130434782608695652173913043479","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"3571.404321070234113712374581939799331104","retailer_PC_revenue_base":"5251.596978762541806020066889632107023412","retailer_PC_credit_base":"3571.404321070234113712374581939799331104","import_ICMS_base_before_grossup":"2648.70","import_ICMS_gross_base":"2648.70","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-BASELINE-ST","A-RETAIL-CREDITS"],"source_ids":["V4-P030","V4-S002","S002","S008","S009","S010","S011","S012","S023","S037","E001","E003","E004","E005"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Smartphone II of 16% is inherited from the qualified v3 research, not a fresh primary-tariff verification.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}