ABCDEFIJKLMNOPQRSTUVWXYZAAAB
1
2
3
AnnoEtàReddito da lavoroPatrimonio
Rendita mensile patrimonio
Reddito disponibileSpesa mensileRisparmio annualeTFR
4
201829€2,000.00€10,000.00€0.00€2,000.00€1,000.00€12,000.000
5
201930€2,100.00€22,000.00€73.33€2,173.33€1,086.67€13,040.00€2,100.00
6
202031€2,205.00€35,040.00€116.80€2,321.80€1,160.90€13,930.80€4,305.00
7
202132€2,315.25€48,970.80€163.24€2,478.49€1,239.24€14,870.92€6,620.25
8
202233€2,431.01€63,841.72€212.81€2,643.82€1,321.91€15,862.91€9,051.26
9
202334€2,552.56€79,704.63€265.68€2,818.25€1,409.12€16,909.47€11,603.83
10
202435€2,680.19€96,614.10€322.05€3,002.24€1,501.12€18,013.43€14,284.02
11
202536€2,814.20€114,627.53€382.09€3,196.29€1,598.15€19,177.76€17,098.22
12
202637€2,954.91€133,805.28€446.02€3,400.93€1,700.46€20,405.57€20,053.13
13
202738€3,102.66€154,210.85€514.04€3,616.69€1,808.35€21,700.16€23,155.79
14
202839€3,257.79€175,911.01€586.37€3,844.16€1,922.08€23,064.96€26,413.57
15
202940€3,420.68€198,975.96€663.25€4,083.93€2,041.97€24,503.59€29,834.25
16
203041€3,591.71€223,479.56€744.93€4,336.64€2,168.32€26,019.87€33,425.97
17
203142€3,771.30€249,499.42€831.66€4,602.96€2,301.48€27,617.78€37,197.26
18
203243€3,959.86€277,117.20€923.72€4,883.59€2,441.79€29,301.52€41,157.13
19
203344€4,157.86€306,418.72€1,021.40€5,179.25€2,589.63€31,075.51€45,314.98
20
203445€4,365.75€337,494.24€1,124.98€5,490.73€2,745.36€32,944.38€49,680.73
21
203546€4,584.04€370,438.62€1,234.80€5,818.83€2,909.42€34,912.99€54,264.77
22
203647€4,813.24€405,351.61€1,351.17€6,164.41€3,082.21€36,986.46€59,078.01
23
203748€5,053.90€442,338.07€1,474.46€6,528.36€3,264.18€39,170.16€64,131.91
24
203849€5,306.60€481,508.24€1,605.03€6,911.62€3,455.81€41,469.74€69,438.50
25
203950€0.00€592,416.48€1,974.72€1,974.72€2,000.00-€303.340
26
204051€0.00€592,113.14€1,973.71€1,973.71€2,000.00-€315.470
27
204152€0.00€591,797.66€1,972.66€1,972.66€2,000.00-€328.090
28
204253€0.00€591,469.57€1,971.57€1,971.57€2,000.00-€341.220
29
204354€0.00€591,128.35€1,970.43€1,970.43€2,000.00-€354.870
30
204455€0.00€590,773.48€1,969.24€1,969.24€2,000.00-€369.060
31
204556€0.00€590,404.42€1,968.01€1,968.01€2,000.00-€383.820
32
204657€0.00€590,020.60€1,966.74€1,966.74€2,000.00-€399.180
33
204758€0.00€589,621.42€1,965.40€1,965.40€2,000.00-€415.140
34
204859€0.00€589,206.28€1,964.02€1,964.02€2,000.00-€431.750
35
204960€0.00€588,774.53€1,962.58€1,962.58€2,000.00-€449.020
36
205061€0.00€588,325.51€1,961.09€1,961.09€2,000.00-€466.980
37
205162€0.00€587,858.53€1,959.53€1,959.53€2,000.00-€485.660
38
205263€0.00€587,372.88€1,957.91€1,957.91€2,000.00-€505.080
39
205364€0.00€586,867.79€1,956.23€1,956.23€2,000.00-€525.290
40
205465€0.00€586,342.50€1,954.48€1,954.48€2,000.00-€546.300
41
205566€0.00€585,796.20€1,952.65€1,952.65€2,000.00-€568.150
42
205667€0.00€585,228.05€1,950.76€1,950.76€2,000.00-€590.880
43
205768€0.00€584,637.17€1,948.79€1,948.79€2,000.00-€614.510
44
205869€0.00€584,022.66€1,946.74€1,946.74€2,000.00-€639.090
45
205970€0.00€583,383.57€1,944.61€1,944.61€2,000.00-€664.660
46
206071€0.00€582,718.91€1,942.40€1,942.40€2,000.00-€691.240
47
206172€0.00€582,027.66€1,940.09€1,940.09€2,000.00-€718.890
48
206273€0.00€581,308.77€1,937.70€1,937.70€2,000.00-€747.650
49
206374€0.00€580,561.12€1,935.20€1,935.20€2,000.00-€777.560
50
206475€0.00€579,783.57€1,932.61€1,932.61€2,000.00-€808.660
51
206576€0.00€578,974.91€1,929.92€1,929.92€2,000.00-€841.000
52
206677€0.00€578,133.91€1,927.11€1,927.11€2,000.00-€874.640
53
206778€0.00€577,259.26€1,924.20€1,924.20€2,000.00-€909.630
54
206879€0.00€576,349.63€1,921.17€1,921.17€2,000.00-€946.010
55
206980€0.00€575,403.62€1,918.01€1,918.01€2,000.00-€983.860
56
207081€0.00€574,419.76€1,914.73€1,914.73€2,000.00-€1,023.210
57
207182€0.00€573,396.55€1,911.32€1,911.32€2,000.00-€1,064.140
58
207283€0.00€572,332.42€1,907.77€1,907.77€2,000.00-€1,106.700
59
207384€0.00€571,225.71€1,904.09€1,904.09€2,000.00-€1,150.970
60
207485€0.00€570,074.74€1,900.25€1,900.25€2,000.00-€1,197.010
61
207586€0.00€568,877.73€1,896.26€1,896.26€2,000.00-€1,244.890
62
63
RESULT
64
Retirement capital€592,416.48
65
Retirement salary€2,000.00
66
Retirement ptf income
€1,974.72
67
Deathbed capital€568,877.73
68
69
VariabileValore
70
Rendita netta capitale4.00%
71
% spesa su reddito50%
72
% incremento stipendio
5%
73
Cap Stipendio5,500€
75
Retirement age50
76
Retirement expenses2,000€
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101