I think what everyone forgets to factor in is that with much higher PCIe bandwidth and more CPU power you can utilize the gpu better. If we take kinc's score and add 1000 for SM2 and SM3 (ok.. maybe a little too much), we only need 11100 in CPU score.

SM2: 11581
SM3: 12798
CPU: 11100

= 30032