@sherwood Oh my God, thank you for this! I've been trying to do this math for 10 years, starting, immediately giving up, and then thinking "maybe we should reincorporate as an scorp" 12 times a year anyway. And the cycle repeats.
Seriously, from this small biz owner, thank you!