Hey Scott,

Here's the link to the tax policy analysis that I used: http://leap.leg.wa.gov/leap/Budget/Detail/2017/hoK12TaxPolicyAnalysis_0629.pdfz

As for the figures, I can't really argue against what you've found; I based my figures on the analysis.