Problem is, that can not be done without making more guesses than most rational people would be comfortable with.
You notice my example did not include guesses. Guesses are not necessary.
All that is necessary is for everybody to sit down and run their own numbers. I realize that is more effort than simply promising everybody some generalized benefit. I feel confident that enough voters would like the results they see to pass the FairTax.