Year |
Gross Payment |
Federal Taxes |
State Taxes |
Net Payment |
1 |
$647,212 |
$161,803 |
$0 |
$485,409 |
2 |
$679,572 |
$169,893 |
$0 |
$509,679 |
3 |
$713,551 |
$178,388 |
$0 |
$535,163 |
4 |
$749,228 |
$187,307 |
$0 |
$561,921 |
5 |
$786,690 |
$196,672 |
$0 |
$590,017 |
6 |
$826,024 |
$206,506 |
$0 |
$619,518 |
7 |
$867,326 |
$216,831 |
$0 |
$650,494 |
8 |
$910,692 |
$227,673 |
$0 |
$683,019 |
9 |
$956,226 |
$239,057 |
$0 |
$717,170 |
10 |
$1,004,038 |
$251,009 |
$0 |
$753,028 |
11 |
$1,054,240 |
$263,560 |
$0 |
$790,680 |
12 |
$1,106,952 |
$276,738 |
$0 |
$830,214 |
13 |
$1,162,299 |
$290,575 |
$0 |
$871,724 |
14 |
$1,220,414 |
$305,104 |
$0 |
$915,311 |
15 |
$1,281,435 |
$320,359 |
$0 |
$961,076 |
16 |
$1,345,507 |
$336,377 |
$0 |
$1,009,130 |
17 |
$1,412,782 |
$353,195 |
$0 |
$1,059,586 |
18 |
$1,483,421 |
$370,855 |
$0 |
$1,112,566 |
19 |
$1,557,592 |
$389,398 |
$0 |
$1,168,194 |
20 |
$1,635,472 |
$408,868 |
$0 |
$1,226,604 |
21 |
$1,717,245 |
$429,311 |
$0 |
$1,287,934 |
22 |
$1,803,108 |
$450,777 |
$0 |
$1,352,331 |
23 |
$1,893,263 |
$473,316 |
$0 |
$1,419,947 |
24 |
$1,987,926 |
$496,982 |
$0 |
$1,490,945 |
25 |
$2,087,322 |
$521,831 |
$0 |
$1,565,492 |
26 |
$2,191,689 |
$547,922 |
$0 |
$1,643,766 |
27 |
$2,301,273 |
$575,318 |
$0 |
$1,725,955 |
28 |
$2,416,337 |
$604,084 |
$0 |
$1,812,252 |
29 |
$2,537,153 |
$634,288 |
$0 |
$1,902,865 |
30 |
$2,664,011 |
$666,003 |
$0 |
$1,998,008 |
Total |
$43,000,000 |
$10,750,000 |
$0 |
$32,250,000 |
|