Calculations for a Universal Basic income - Niels van der Molen (www.nielsvandermolen.com)

	A	B	D	E	F	G	H	I	J	K	L	M
1	Income from (in thousands)	Income Till (in thousands)	Total households (in thousands)	Primary work	Primary profit	Primary welfare	Primary pension	Single-adult	%single adult	Total excluding pensions	%fromWork	%Welfare
2	0	2	54	22	7	5	2	47	87.04%	52	55.77%	9.62%
3	2	4	84	22	10	7	2	76	90.48%	82	39.02%	8.54%
4	4	6	80	29	10	7	3	69	86.25%	77	50.65%	9.09%
5	6	8	91	46	12	14	6	76	83.52%	85	68.24%	16.47%
6	8	10	102	46	11	25	11	84	82.35%	91	62.64%	27.47%
7	10	12	147	47	12	65	17	125	85.03%	130	45.38%	50.00%
8	12	14	284	62	16	141	60	249	87.68%	224	34.82%	62.95%
9	14	16	351	80	16	98	154	303	86.32%	197	48.73%	49.75%
10	16	18	431	120	23	69	216	347	80.51%	215	66.51%	32.09%
11	18	20	446	156	23	74	191	307	68.83%	255	70.20%	29.02%
12	20	22	398	164	22	62	149	220	55.28%	249	74.70%	24.90%
13	22	24	407	169	27	42	168	182	44.72%	239	82.01%	17.57%
14	24	26	389	173	28	31	156	147	37.79%	233	86.27%	13.30%
15	26	28	355	170	28	23	133	115	32.39%	222	89.19%	10.36%
16	28	30	319	161	31	22	104	91	28.53%	215	89.30%	10.23%
17	30	32	290	160	33	14	82	69	23.79%	208	92.79%	6.73%
18	32	34	270	153	37	12	68	53	19.63%	202	94.06%	5.94%
19	34	36	246	146	30	9	62	34	13.82%	184	95.65%	4.89%
20	36	38	245	155	34	8	49	29	11.84%	196	96.43%	4.08%
21	38	40	238	156	30	5	46	21	8.82%	192	96.88%	2.60%
22	40	42	218	150	31	5	32	19	8.72%	186	97.31%	2.69%
23	42	44	204	138	30	4	32	13	6.37%	172	97.67%	2.33%
24	44	46	195	135	31	3	25	11	5.64%	170	97.65%	1.76%
25	46	48	169	121	25	3	20	8	4.73%	149	97.99%	2.01%
26	48	50	160	113	27	2	18	7	4.38%	142	98.59%	1.41%
27	50	52	140	100	23	2	15	5	3.57%	125	98.40%	1.60%
28	52	54	126	93	20	1	12	5	3.97%	114	99.12%	0.88%
29	54	56	114	84	19	1	10	4	3.51%	104	99.04%	0.96%
30	56	58	104	75	19	1	9	4	3.85%	95	98.95%	1.05%
31	58	60	93	68	16	0.5	8	2	2.15%	85	98.82%	0.59%
32	60	62	80	58	16	0	6	3	3.75%	74	100.00%	0.00%
33	62	64	70	51	13	0	5	2	2.86%	65	98.46%	0.00%
34	64	66	65	47	11	0	5	1	1.54%	60	96.67%	0.00%
35	66	68	55	40	11	0	4	1	1.82%	51	100.00%	0.00%
36	68	70	46	33	10	0	3	1	2.17%	43	100.00%	0.00%
37	70	72	42	29	10	0	3	2	4.76%	39	100.00%	0.00%
38	72	74	39	27	9	0	3	1	2.56%	36	100.00%	0.00%
39	74	76	36	24	8	0	3	1	2.78%	33	96.97%	0.00%
40	76	78	29	19	8	0	2	1	3.45%	27	100.00%	0.00%
41	78	80	25	16	7	0	2	1	4.00%	23	100.00%	0.00%
42	80	82	21	14	6	0	1	1	4.76%	20	100.00%	0.00%
43	82	84	20	12	6	0	2	0.5	2.50%	18	100.00%	0.00%
44	84	86	18	11	6	0	1	1	5.56%	17	100.00%	0.00%
45	86	88	17	11	5	0	1	0.5	2.94%	16	100.00%	0.00%
46	88	90	15	9	5	0	1	1	6.67%	14	100.00%	0.00%
47	90	92	13	8	4	0	1	1	7.69%	12	100.00%	0.00%
48	92	94	11	7	4	0	1	0.5	4.55%	10	110.00%	0.00%
49	94	96	9	6	3	0	1	0.5	5.56%	8	112.50%	0.00%
50	96	98	10	6	3	0	1	0.5	5.00%	9	100.00%	0.00%
51	98	100	10	6	3	0	1	1	10.00%	9	100.00%	0.00%
52	Total		7381	3748	829	756	1907	2744
53
54
55
56				4577		7240
57
58
59		5655
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100