Analysis includes fully phased-in income tax elimination, sales tax rate increase, grocery tax rate reduction, and cigarette tax increase. It does not include the impact of sales tax base expansion, but such an expansion would only make the overall proposal more regressive - shifting more of the impact onto lower- and middle-income taxpayers.