| A | B | C | D | E | F | G | H | I | J | K | L | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Takeup of households that can get it | 100% | 90% | 80% | 70% | 60% | 50% | 40% | 30% | 20% | 10% | |
2 | Number of households in Australia | 8321000 | ||||||||||
3 | 90% of households covered | 7488900 | 6740010 | 5991120 | 5392008 | 4792896 | 4313606.4 | 3834316.8 | 3450885.12 | 3067453.44 | 2760708.096 | |
4 | Cost: 43 billion | 43000000000 | 43000000000 | 43000000000 | 43000000000 | 43000000000 | 43000000000 | 43000000000 | 43000000000 | 43000000000 | 43000000000 | |
5 | Interest on 43 billion per year @4.605%pa | 1980150000 | 1980150000 | 1980150000 | 1980150000 | 1980150000 | 1980150000 | 1980150000 | 1980150000 | 1980150000 | 1980150000 | |
6 | Interest divided by number of households | 264.4113288 | 293.7903653 | 330.514161 | 367.2379566 | 413.1427012 | 459.0474458 | 516.4283765 | 573.8093072 | 645.5354706 | 717.261634 | |
7 | Divided by 12 months | 22.0342773972145 | 24.4825304413495 | 27.5428467465182 | 30.6031630516869 | 34.4285584331477 | 38.2539538146086 | 43.0356980414347 | 47.8174422682607 | 53.7946225517933 | 59.7718028353259 | |
8 | Cost per household, per month | $22.03 | $24.48 | $27.54 | $30.60 | $34.43 | $38.25 | $43.04 | $47.82 | $53.79 | $59.77 | |
9 | ||||||||||||
10 |