Admitted, the numbers I used are very conservative.
400 EUR in night/Sunday/holiday are maybe on the low side, but sometimes you also have VAC, courses, blank days etc. no?
The rest are according to today's tax/social security regime with the basic salaries in force today. Pretty realistic I think. I prefer not to count myself rich.