Show your work
Every figure in the article, as a model you can argue with. Change an assumption and the arithmetic changes with it — the defaults and their sources are at the bottom.
This model applies published tax rates to published revenue. It is not a forecast, and it is not the article's argument — it is the arithmetic underneath it, so you can change an assumption and see what survives. Back to the piece →