I used hard numbers that are accurate from NIPA and IRS. You want to add your fluff numbers that are pulled out of the asses of your hired guns. Their fluff numbers are pure lies that have no basis in reality.
Well friggin DUH! THe nipa and IRS numbers are for actual taxes, NOT THE ADDITIONAL COSTS OF THE INCOME TAX SYSTEM!
Now, if you want to pretend that there are no costs other than the tax itself, go ahead. But that would be really stupid.