Questa tabella una tabella di prova di calcolo del tfr dal 2012 con importo iniziale pari a 1

Anno introdotto:2012 Importo:1

DalAl100% aumento ISTAT
rispetto a dicembre anno precedente
(A)
75% aumento
ISTAT
Coefficiente ISTAT
(B) Quota fissa A+B
Coefficiente TFR
Importo rivalutato del TFR accantonato
31/12/201101/01/20120,3846150,288461251,00380,1250,413461250,413
31/12/201101/02/20120,7692310,576923251,00770,250,826923250,827
31/12/201101/03/20121,1538460,86538451,01150,3751,24038451,240
31/12/201101/04/20121,6346151,225961251,01630,51,725961251,726
31/12/201101/05/20121,5384621,15384651,01540,6251,77884651,779
31/12/201101/06/20121,7307691,298076751,01730,752,048076752,048
31/12/201101/07/20121,8269231,370192251,01830,8752,245192252,245
31/12/201101/08/20122,3076921,7307691,023112,7307692,731
31/12/201101/09/20122,3076921,7307691,02311,1252,8557692,856
31/12/201101/10/20122,3076921,7307691,02311,252,9807692,981
31/12/201101/11/20122,1153851,586538751,02121,3752,961538752,962
31/12/201101/12/20122,4038461,80288451,02401,53,30288453,303
31/12/201201/01/20130,1877930,140844751,00190,1250,265844750,266
31/12/201201/02/20130,1877930,140844751,00190,250,390844750,391
31/12/201201/03/20130,3755870,281690251,00380,3750,656690250,657
31/12/201201/04/20130,3755870,281690251,00380,50,781690250,782
31/12/201201/05/20130,3755870,281690251,00380,6250,906690250,907
31/12/201201/06/20130,5633800,4225351,00560,751,1725351,173
31/12/201201/07/20130,6572770,492957751,00660,8751,367957751,368
31/12/201201/08/20131,0328640,7746481,010311,7746481,775
31/12/201201/09/20130,6572770,492957751,00661,1251,617957751,618
31/12/201201/10/20130,5633800,4225351,00561,251,6725351,673
31/12/201201/11/20130,2816900,21126751,00281,3751,58626751,586
31/12/201201/12/20130,5633800,4225351,00561,51,9225351,923
31/12/201301/01/20140,1867410,140055751,00190,1250,265055750,265
31/12/201301/02/20140,0933710,070028251,00090,250,320028250,320
31/12/201301/03/20140,0933710,070028251,00090,3750,445028250,445
31/12/201301/04/20140,2801120,2100841,00280,50,7100840,710
31/12/201301/05/20140,1867410,140055751,00190,6250,765055750,765
31/12/201301/06/20140,2801120,2100841,00280,750,9600840,960
31/12/201301/07/20140,1867410,140055751,00190,8751,015055751,015
31/12/201301/08/20140,3734830,280112251,003711,280112251,280
31/12/201301/09/20140,00000001,00001,1251,1251,125
31/12/201301/10/20140,0933710,070028251,00091,251,320028251,320
31/12/201301/11/2014-0,093371-0,070028250,99911,3751,304971751,305
31/12/201301/12/2014-0,093371-0,070028250,99911,51,429971751,430
31/12/201401/01/2015-0,467290-0,35046750,99530,125-0,2254675-0,225
31/12/201401/02/2015-0,186916-0,1401870,99810,250,1098130,110
31/12/201401/03/20150,00000001,00000,3750,3750,375
31/12/201401/04/20150,0934580,07009351,00090,50,57009350,570
31/12/201401/05/20150,1869160,1401871,00190,6250,7651870,765
31/12/201401/06/20150,2803740,21028051,00280,750,96028050,960
31/12/201401/07/20150,1869160,1401871,00190,8751,0151871,015
31/12/201401/08/20150,3738320,2803741,003711,2803741,280
31/12/201401/09/20150,00000001,00001,1251,1251,125
31/12/201401/10/20150,1869160,1401871,00191,251,3901871,390
31/12/201401/11/20150,00000001,00001,3751,3751,375
31/12/201401/12/20150,00000001,00001,51,51,500
31/12/201501/01/2016-0,206822-0,15511650,99790,125-0,0301165-0,030
31/12/201501/02/2016-0,407009-0,305256750,99590,25-0,05525675-0,055
31/12/201501/03/2016-0,306916-0,2301870,99690,3750,1448130,145
31/12/201501/04/2016-0,306916-0,2301870,99690,50,2698130,270
31/12/201501/05/2016-0,206822-0,15511650,99790,6250,46988350,470
31/12/201501/06/2016-0,006636-0,0049770,99990,750,7450230,745
31/12/201501/07/20160,0934580,07009351,00090,8750,94509350,945
31/12/201501/08/20160,2936450,220233751,002911,220233751,220
31/12/201501/09/20160,0934580,07009351,00091,1251,19509351,195
31/12/201501/10/20160,0934580,07009351,00091,251,32009351,320
31/12/201501/11/20160,0934580,07009351,00091,3751,44509351,445
31/12/201501/12/20160,3937380,29530351,00391,51,79530351,795
31/12/201601/01/20170,2991030,224327251,00300,1250,349327250,349
31/12/201601/02/20170,6979060,52342951,00700,250,77342950,773
31/12/201601/03/20170,6979060,52342951,00700,3750,89842950,898
31/12/201601/04/20170,9970090,747756751,01000,51,247756751,248
31/12/201601/05/20170,7976070,598205251,00800,6251,223205251,223
31/12/201601/06/20170,6979060,52342951,00700,751,27342951,273
31/12/201601/07/20170,6979060,52342951,00700,8751,39842951,398
31/12/201601/08/20171,0967100,82253251,011011,82253251,823
31/12/201601/09/20170,7976070,598205251,00801,1251,723205251,723