PLANILHA DE SIMULAÇÃO DO

TABELA SELIC CONTRIBUINTE: Contribuinte Digital Ltda.

SELIC Anual 13.00% IDENTIFICADOR: 01.234.567/0001-99
02/2017 1.08% PJ PF OU PJ: PJ
03/2017 1.08% PF PARCELA MÍNIMA 1,000.00
04/2017 1.08% MÊS DE ADESÃO AO PRT 02/2017
05/2017 1.08% VALOR TOTAL DA DÍVIDA 500,000.00
06/2017 1.08%
07/2017 1.08% (1) Entrada de 20% no mínimo e o restante em até 96 parcelas.
08/2017 1.08%
09/2017 1.08% % da Entrada 20.0%
10/2017 1.08% Valor da Entrada 100,000.00
11/2017 1.08% Valor restante a Parcelar 400,000.00
12/2017 1.08% Qtd. Máxima de Parcelas 96
01/2018 1.08% Qtd. Parcelas Desejadas 10
02/2018 1.08% Valor da Parcela Base 40,000.00
03/2018 1.08%
04/2018 1.08% Competência N.° Parc. Parc. Base ($) Juros (%)
05/2018 1.08% 03/2017 001 40,000.00 1.00%
06/2018 1.08% 04/2017 002 40,000.00 2.08%
07/2018 1.08% 05/2017 003 40,000.00 3.17%
08/2018 1.08% 06/2017 004 40,000.00 4.25%
09/2018 1.08% 07/2017 005 40,000.00 5.33%
10/2018 1.08% 08/2017 006 40,000.00 6.42%
11/2018 1.08% 09/2017 007 40,000.00 7.50%
12/2018 1.08% 10/2017 008 40,000.00 8.58%
01/2019 1.08% 11/2017 009 40,000.00 9.67%
02/2019 1.08% 12/2017 010 40,000.00 10.75%
03/2019 1.08% 01/2018 011
04/2019 1.08% 02/2018 012
05/2019 1.08% 03/2018 013
06/2019 1.08% 04/2018 014
07/2019 1.08% 05/2018 015
08/2019 1.08% 06/2018 016
09/2019 1.08% 07/2018 017
10/2019 1.08% 08/2018 018
11/2019 1.08% 09/2018 019
12/2019 1.08% 10/2018 020
01/2020 1.08% 11/2018 021
02/2020 1.08% 12/2018 022
03/2020 1.08% 01/2019 023
04/2020 1.08% 02/2019 024
05/2020 1.08% 03/2019 025
06/2020 1.08% 04/2019 026
07/2020 1.08% 05/2019 027
08/2020 1.08% 06/2019 028
09/2020 1.08% 07/2019 029
10/2020 1.08% 08/2019 030
11/2020 1.08% 09/2019 031
12/2020 1.08% 10/2019 032
01/2021 1.08% 11/2019 033
02/2021 1.08% 12/2019 034
03/2021 1.08% 01/2020 035
04/2021 1.08% 02/2020 036
05/2021 1.08% 03/2020 037
06/2021 1.08% 04/2020 038
07/2021 1.08% 05/2020 039
08/2021 1.08% 06/2020 040
09/2021 1.08% 07/2020 041
10/2021 1.08% 08/2020 042
11/2021 1.08% 09/2020 043
12/2021 1.08% 10/2020 044
01/2022 1.08% 11/2020 045
02/2022 1.08% 12/2020 046
03/2022 1.08% 01/2021 047
04/2022 1.08% 02/2021 048
05/2022 1.08% 03/2021 049
06/2022 1.08% 04/2021 050
07/2022 1.08% 05/2021 051
08/2022 1.08% 06/2021 052
09/2022 1.08% 07/2021 053
10/2022 1.08% 08/2021 054
11/2022 1.08% 09/2021 055
12/2022 1.08% 10/2021 056
01/2023 1.08% 11/2021 057
02/2023 1.08% 12/2021 058
03/2023 1.08% 01/2022 059
04/2023 1.08% 02/2022 060
05/2023 1.08% 03/2022 061
06/2023 1.08% 04/2022 062
07/2023 1.08% 05/2022 063
08/2023 1.08% 06/2022 064
09/2023 1.08% 07/2022 065
10/2023 1.08% 08/2022 066
11/2023 1.08% 09/2022 067
12/2023 1.08% 10/2022 068
01/2024 1.08% 11/2022 069
02/2024 1.08% 12/2022 070
03/2024 1.08% 01/2023 071
04/2024 1.08% 02/2023 072
05/2024 1.08% 03/2023 073
06/2024 1.08% 04/2023 074
07/2024 1.08% 05/2023 075
08/2024 1.08% 06/2023 076
09/2024 1.08% 07/2023 077
10/2024 1.08% 08/2023 078
11/2024 1.08% 09/2023 079
12/2024 1.08% 10/2023 080
01/2025 1.08% 11/2023 081
02/2025 1.08% 12/2023 082
03/2025 1.08% 01/2024 083
04/2025 1.08% 02/2024 084
05/2025 1.08% 03/2024 085
06/2025 1.08% 04/2024 086
07/2025 1.08% 05/2024 087
08/2025 1.08% 06/2024 088
09/2025 1.08% 07/2024 089
10/2025 1.08% 08/2024 090
11/2025 1.08% 09/2024 091
12/2025 1.08% 10/2024 092
01/2026 1.08% 11/2024 093
02/2026 1.08% 12/2024 094
03/2026 1.08% 01/2025 095
04/2026 1.08% 02/2025 096
05/2026 1.08% TOTAL
06/2026 1.08%
07/2026 1.08%
08/2026 1.08%
09/2026 1.08%
10/2026 1.08%
11/2026 1.08%
12/2026 1.08%
01/2027 1.08%
02/2027 1.08%
03/2027 1.08%
04/2027 1.08%
05/2027 1.08%
06/2027 1.08%
ULAÇÃO DO PRT (NOVO REFIS 2017)
VERSÃO: 0.3
INSTRUÇÕES: Clique aqui

LEGENDA
Permite Alteração
Não permite alteração

(2) Em 120 parcelas, com valor mínimo nas 36 primeiras.

Faixa de Parcelas
Inicial Final Parc. Base
001 012 2,500.00
013 024 3,000.00
025 036 3,500.00
037 120 4,666.67

Juros ($) Total Competência N.° Parc. Parc. Base ($) Juros (%) Juros ($) Total
400.00 40,400.00 02/2017 001 2,500.00 0.00% 0.00 2,500.00
833.33 40,833.33 03/2017 002 2,500.00 1.00% 25.00 2,525.00
1,266.67 41,266.67 04/2017 003 2,500.00 2.08% 52.08 2,552.08
1,700.00 41,700.00 05/2017 004 2,500.00 3.17% 79.17 2,579.17
2,133.33 42,133.33 06/2017 005 2,500.00 4.25% 106.25 2,606.25
2,566.67 42,566.67 07/2017 006 2,500.00 5.33% 133.33 2,633.33
3,000.00 43,000.00 08/2017 007 2,500.00 6.42% 160.42 2,660.42
3,433.33 43,433.33 09/2017 008 2,500.00 7.50% 187.50 2,687.50
3,866.67 43,866.67 10/2017 009 2,500.00 8.58% 214.58 2,714.58
4,300.00 44,300.00 11/2017 010 2,500.00 9.67% 241.67 2,741.67
12/2017 011 2,500.00 10.75% 268.75 2,768.75
01/2018 012 2,500.00 11.83% 295.83 2,795.83
02/2018 013 3,000.00 12.92% 387.50 3,387.50
03/2018 014 3,000.00 14.00% 420.00 3,420.00
04/2018 015 3,000.00 15.08% 452.50 3,452.50
05/2018 016 3,000.00 16.17% 485.00 3,485.00
06/2018 017 3,000.00 17.25% 517.50 3,517.50
07/2018 018 3,000.00 18.33% 550.00 3,550.00
08/2018 019 3,000.00 19.42% 582.50 3,582.50
09/2018 020 3,000.00 20.50% 615.00 3,615.00
10/2018 021 3,000.00 21.58% 647.50 3,647.50
11/2018 022 3,000.00 22.67% 680.00 3,680.00
12/2018 023 3,000.00 23.75% 712.50 3,712.50
01/2019 024 3,000.00 24.83% 745.00 3,745.00
02/2019 025 3,500.00 25.92% 907.08 4,407.08
03/2019 026 3,500.00 27.00% 945.00 4,445.00
04/2019 027 3,500.00 28.08% 982.92 4,482.92
05/2019 028 3,500.00 29.17% 1,020.83 4,520.83
06/2019 029 3,500.00 30.25% 1,058.75 4,558.75
07/2019 030 3,500.00 31.33% 1,096.67 4,596.67
08/2019 031 3,500.00 32.42% 1,134.58 4,634.58
09/2019 032 3,500.00 33.50% 1,172.50 4,672.50
10/2019 033 3,500.00 34.58% 1,210.42 4,710.42
11/2019 034 3,500.00 35.67% 1,248.33 4,748.33
12/2019 035 3,500.00 36.75% 1,286.25 4,786.25
01/2020 036 3,500.00 37.83% 1,324.17 4,824.17
02/2020 037 4,666.67 38.92% 1,816.11 6,482.78
03/2020 038 4,666.67 40.00% 1,866.67 6,533.33
04/2020 039 4,666.67 41.08% 1,917.22 6,583.89
05/2020 040 4,666.67 42.17% 1,967.78 6,634.44
06/2020 041 4,666.67 43.25% 2,018.33 6,685.00
07/2020 042 4,666.67 44.33% 2,068.89 6,735.56
08/2020 043 4,666.67 45.42% 2,119.44 6,786.11
09/2020 044 4,666.67 46.50% 2,170.00 6,836.67
10/2020 045 4,666.67 47.58% 2,220.56 6,887.22
11/2020 046 4,666.67 48.67% 2,271.11 6,937.78
12/2020 047 4,666.67 49.75% 2,321.67 6,988.33
01/2021 048 4,666.67 50.83% 2,372.22 7,038.89
02/2021 049 4,666.67 51.92% 2,422.78 7,089.44
03/2021 050 4,666.67 53.00% 2,473.33 7,140.00
04/2021 051 4,666.67 54.08% 2,523.89 7,190.56
05/2021 052 4,666.67 55.17% 2,574.44 7,241.11
06/2021 053 4,666.67 56.25% 2,625.00 7,291.67
07/2021 054 4,666.67 57.33% 2,675.56 7,342.22
08/2021 055 4,666.67 58.42% 2,726.11 7,392.78
09/2021 056 4,666.67 59.50% 2,776.67 7,443.33
10/2021 057 4,666.67 60.58% 2,827.22 7,493.89
11/2021 058 4,666.67 61.67% 2,877.78 7,544.44
12/2021 059 4,666.67 62.75% 2,928.33 7,595.00
01/2022 060 4,666.67 63.83% 2,978.89 7,645.56
02/2022 061 4,666.67 64.92% 3,029.44 7,696.11
03/2022 062 4,666.67 66.00% 3,080.00 7,746.67
04/2022 063 4,666.67 67.08% 3,130.56 7,797.22
05/2022 064 4,666.67 68.17% 3,181.11 7,847.78
06/2022 065 4,666.67 69.25% 3,231.67 7,898.33
07/2022 066 4,666.67 70.33% 3,282.22 7,948.89
08/2022 067 4,666.67 71.42% 3,332.78 7,999.44
09/2022 068 4,666.67 72.50% 3,383.33 8,050.00
10/2022 069 4,666.67 73.58% 3,433.89 8,100.56
11/2022 070 4,666.67 74.67% 3,484.44 8,151.11
12/2022 071 4,666.67 75.75% 3,535.00 8,201.67
01/2023 072 4,666.67 76.83% 3,585.56 8,252.22
02/2023 073 4,666.67 77.92% 3,636.11 8,302.78
03/2023 074 4,666.67 79.00% 3,686.67 8,353.33
04/2023 075 4,666.67 80.08% 3,737.22 8,403.89
05/2023 076 4,666.67 81.17% 3,787.78 8,454.44
06/2023 077 4,666.67 82.25% 3,838.33 8,505.00
07/2023 078 4,666.67 83.33% 3,888.89 8,555.56
 08/2023 079 4,666.67 84.42% 3,939.44 8,606.11
09/2023 080 4,666.67 85.50% 3,990.00 8,656.67
10/2023 081 4,666.67 86.58% 4,040.56 8,707.22
11/2023 082 4,666.67 87.67% 4,091.11 8,757.78
12/2023 083 4,666.67 88.75% 4,141.67 8,808.33
01/2024 084 4,666.67 89.83% 4,192.22 8,858.89
02/2024 085 4,666.67 90.92% 4,242.78 8,909.44
03/2024 086 4,666.67 92.00% 4,293.33 8,960.00
04/2024 087 4,666.67 93.08% 4,343.89 9,010.56
05/2024 088 4,666.67 94.17% 4,394.44 9,061.11
06/2024 089 4,666.67 95.25% 4,445.00 9,111.67
07/2024 090 4,666.67 96.33% 4,495.56 9,162.22
08/2024 091 4,666.67 97.42% 4,546.11 9,212.78
09/2024 092 4,666.67 98.50% 4,596.67 9,263.33
10/2024 093 4,666.67 99.58% 4,647.22 9,313.89
11/2024 094 4,666.67 100.67% 4,697.78 9,364.44
12/2024 095 4,666.67 101.75% 4,748.33 9,415.00
01/2025 096 4,666.67 102.83% 4,798.89 9,465.56
423,500.00 02/2025 097 4,666.67 103.92% 4,849.44 9,516.11
03/2025 098 4,666.67 105.00% 4,900.00 9,566.67
04/2025 099 4,666.67 106.08% 4,950.56 9,617.22
05/2025 100 4,666.67 107.17% 5,001.11 9,667.78
06/2025 101 4,666.67 108.25% 5,051.67 9,718.33
07/2025 102 4,666.67 109.33% 5,102.22 9,768.89
08/2025 103 4,666.67 110.42% 5,152.78 9,819.44
09/2025 104 4,666.67 111.50% 5,203.33 9,870.00
10/2025 105 4,666.67 112.58% 5,253.89 9,920.56
11/2025 106 4,666.67 113.67% 5,304.44 9,971.11
12/2025 107 4,666.67 114.75% 5,355.00 10,021.67
01/2026 108 4,666.67 115.83% 5,405.56 10,072.22
02/2026 109 4,666.67 116.92% 5,456.11 10,122.78
03/2026 110 4,666.67 118.00% 5,506.67 10,173.33
04/2026 111 4,666.67 119.08% 5,557.22 10,223.89
05/2026 112 4,666.67 120.17% 5,607.78 10,274.44
06/2026 113 4,666.67 121.25% 5,658.33 10,325.00
07/2026 114 4,666.67 122.33% 5,708.89 10,375.56
08/2026 115 4,666.67 123.42% 5,759.44 10,426.11
09/2026 116 4,666.67 124.50% 5,810.00 10,476.67
10/2026 117 4,666.67 125.58% 5,860.56 10,527.22
11/2026 118 4,666.67 126.67% 5,911.11 10,577.78
12/2026 119 4,666.67 127.75% 5,961.67 10,628.33
01/2027 120 4,666.67 128.83% 6,012.22 10,678.89
TOTAL 850,737.08