What I did in the past is to use the highest marginal tax rate for both corp tax and personal tax and leave that aside as our Dutch friend said it is actually a

What I did in the past is to use the highest marginal tax rate for both corp tax and personal tax and leave that aside as our Dutch friend said it is actually a nice bonus at the end so you feel 2x better