it appears to work out just slightly over 9¢ per page [$0.0909]
Now it the government is doing the calculations and by spending more to get out of debt, your figures might work.
Sorry for the political angle
In any event a fabulous publication no matter whos' math you use.
Wishing all enough,
Dick Staeffler R-3828