Your GP tax analysis is wrong because you are not dividing by the total amount of cash paid out. If you make $100 and unlce same takes $25, your tax rate is not 33%(i.e. the $25 divided by the $75 that you net), but rather it is 25%, the $25 divided by the total amount of cash paid out. Your spreadsheet is fine, the operator is not!!