Year |
Gross Payment |
Federal Taxes |
State Taxes |
Net Payment |
1 |
$3,732,756 |
$933,189 |
$0 |
$2,799,567 |
2 |
$3,919,394 |
$979,848 |
$0 |
$2,939,545 |
3 |
$4,115,363 |
$1,028,841 |
$0 |
$3,086,523 |
4 |
$4,321,132 |
$1,080,283 |
$0 |
$3,240,849 |
5 |
$4,537,188 |
$1,134,297 |
$0 |
$3,402,891 |
6 |
$4,764,048 |
$1,191,012 |
$0 |
$3,573,036 |
7 |
$5,002,250 |
$1,250,563 |
$0 |
$3,751,688 |
8 |
$5,252,362 |
$1,313,091 |
$0 |
$3,939,272 |
9 |
$5,514,981 |
$1,378,745 |
$0 |
$4,136,235 |
10 |
$5,790,730 |
$1,447,682 |
$0 |
$4,343,047 |
11 |
$6,080,266 |
$1,520,067 |
$0 |
$4,560,200 |
12 |
$6,384,279 |
$1,596,070 |
$0 |
$4,788,210 |
13 |
$6,703,493 |
$1,675,873 |
$0 |
$5,027,620 |
14 |
$7,038,668 |
$1,759,667 |
$0 |
$5,279,001 |
15 |
$7,390,601 |
$1,847,650 |
$0 |
$5,542,951 |
16 |
$7,760,132 |
$1,940,033 |
$0 |
$5,820,099 |
17 |
$8,148,138 |
$2,037,034 |
$0 |
$6,111,103 |
18 |
$8,555,545 |
$2,138,886 |
$0 |
$6,416,659 |
19 |
$8,983,322 |
$2,245,831 |
$0 |
$6,737,492 |
20 |
$9,432,488 |
$2,358,122 |
$0 |
$7,074,366 |
21 |
$9,904,113 |
$2,476,028 |
$0 |
$7,428,084 |
22 |
$10,399,318 |
$2,599,830 |
$0 |
$7,799,489 |
23 |
$10,919,284 |
$2,729,821 |
$0 |
$8,189,463 |
24 |
$11,465,248 |
$2,866,312 |
$0 |
$8,598,936 |
25 |
$12,038,511 |
$3,009,628 |
$0 |
$9,028,883 |
26 |
$12,640,436 |
$3,160,109 |
$0 |
$9,480,327 |
27 |
$13,272,458 |
$3,318,115 |
$0 |
$9,954,344 |
28 |
$13,936,081 |
$3,484,020 |
$0 |
$10,452,061 |
29 |
$14,632,885 |
$3,658,221 |
$0 |
$10,974,664 |
30 |
$15,364,530 |
$3,841,132 |
$0 |
$11,523,397 |
Total |
$248,000,000 |
$62,000,000 |
$0 |
$186,000,000 |
|