Opportunity Cost of First Home Subsidy
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
ABCDEFGHIJKLMNOPQRSTU
1
2
AgeIncome3% Employer3% ContribMember Tax Credit5% ReturnStarting BalanceEnding BalanceReturnStart Balance With First HomeEnd w/ First HomeDifference
3
255000015001500521.43226.071510004747.5015
4
265000015001500521.43413.4465754747.50158682.378075
5
275000015001500521.43610.19040388682.37807512813.99848
6
285000015001500521.43816.771423912813.9984817152.1999
7
295000015001500521.431033.68149517152.199921707.31143607.1318100.1814
8
305000015001500521.431261.4370721707.311426490.17847356.4283607.137484.98819005.19047
9
315000015001500521.431500.58042326490.1784731512.18889550.32097484.98811556.738919955.44999
10
325000015001500521.431751.68094531512.1888936785.29984753.90844511556.738915832.0773520953.22249
11
335000015001500521.432015.33649236785.2998442322.06633967.675367315832.0773520321.1827122000.88362
12
345000015001500521.432292.17481642322.0663348135.671141192.13063620321.1827125034.7433523100.9278
13
355000015001500521.432582.85505748135.6711454239.95621427.80866725034.7433529983.9820224255.97419
14
365000015001500521.432888.0693154239.956260649.455511675.27060129983.9820235180.6826225468.7729
15
375000015001500521.433208.54427660649.4555167379.429791935.10563135180.6826240637.2182526742.21154
16
385000015001500521.433545.04298967379.4297974445.902782207.93241240637.2182546366.5806628079.32212
17
395000015001500521.433898.36663974445.9027881865.699412494.40053346366.5806652382.4111929483.28822
18
405000015001500521.434269.35647181865.6994189656.485892795.1920652382.4111958699.0332530957.45263
19
415000015001500521.434658.89579489656.4858997836.811683111.02316358699.0332565331.4864132505.32527
20
425000015001500521.435067.91208497836.81168106426.15383442.64582165331.4864172295.5622434130.59153
21
435000015001500521.435497.379188106426.1538115444.9633790.84961272295.5622479607.8418535837.12111
22
445000015001500521.435948.319648115444.963124914.71264156.46359279607.8418587285.7354437628.97716
23
455000015001500521.436421.80713124914.7126134857.94974540.35827287285.7354495347.5237139510.42602
24
465000015001500521.436918.968986134857.9497145298.34874943.44768695347.52371103812.401441485.94732
25
475000015001500521.437440.988936145298.3487156260.76775366.69157103812.4014112700.52343560.24469
26
485000015001500521.437989.109883156260.7677167771.30755811.097648112700.523122033.050645738.25692
27
495000015001500521.438564.636877167771.3075179857.37446277.724031122033.0506131832.204648025.16977
28
505000015001500521.439168.940221179857.3744192547.74466767.681732131832.2046142121.316450426.42825
29
515000015001500521.439803.458732192547.7446205872.63347282.137319142121.3164152924.883752947.74967
30
525000015001500521.4310469.70317205872.6334219863.76657822.315685152924.8837164268.629455595.13715
31
535000015001500521.4311169.25983219863.7665234554.45648389.502969164268.6294176179.562458374.89401
32
545000015001500521.4311903.79432234554.4564249979.68078985.049618176179.5624188686.04261293.63871
33
555000015001500521.4312675.05553249979.6807266176.16629610.373598188686.042201817.845664358.32064
34
565000015001500521.4313484.87981266176.1662283182.47610266.96378201817.8456215606.239367576.23668
35
575000015001500521.4314335.1953283182.476301039.101310956.38347215606.2393230084.052870955.04851
36
585000015001500521.4315228.02657301039.1013319788.557911680.27414230084.0528245285.75774502.80093
37
595000015001500521.4316165.49939319788.5579339475.487312440.35935245285.757261247.546378227.94098
38
605000015001500521.4317149.84586339475.4873360146.763113238.44882261247.5463278007.425182139.33803
39
615000015001500521.4318183.40966360146.7631381851.602814076.44276278007.4251295605.297986246.30493
40
625000015001500521.4319268.65164381851.6028404641.684414956.33639295605.2979314083.064390558.62018
41
635000015001500521.4320408.15572404641.6844428571.270215880.22471314083.0643333484.71995086.55119
42
645000015001500521.4321604.63501428571.2702453697.335216850.30745333484.719353856.456499840.87875
43
655000015001500521.4322860.93826453697.3352480079.703417868.89432353856.4564375246.7807104832.9227
44
45
46
47
48
Difference
49
-104832.9227
50
51
52
53
54
55
56
57
58
59
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
Loading...