I updated the model. It’s now web based (IE9, Safari, Chrome, Firefox supported); no need for Excel. Play around with it and let me know what you think. One of the new options includes raising tax revenue from bottom 50%, not just top 1%.
Interactive Medicare Model — allows experimentation with assumptions about Medicare age and inflation, GDP growth, and effective tax rates.