Year |
Gross Payment |
Federal Taxes |
State Taxes |
Net Payment |
1 |
$2,769,464 |
$692,366 |
$0 |
$2,077,098 |
2 |
$2,907,937 |
$726,984 |
$0 |
$2,180,953 |
3 |
$3,053,334 |
$763,334 |
$0 |
$2,290,001 |
4 |
$3,206,001 |
$801,500 |
$0 |
$2,404,501 |
5 |
$3,366,301 |
$841,575 |
$0 |
$2,524,726 |
6 |
$3,534,616 |
$883,654 |
$0 |
$2,650,962 |
7 |
$3,711,347 |
$927,837 |
$0 |
$2,783,510 |
8 |
$3,896,914 |
$974,229 |
$0 |
$2,922,686 |
9 |
$4,091,760 |
$1,022,940 |
$0 |
$3,068,820 |
10 |
$4,296,348 |
$1,074,087 |
$0 |
$3,222,261 |
11 |
$4,511,165 |
$1,127,791 |
$0 |
$3,383,374 |
12 |
$4,736,723 |
$1,184,181 |
$0 |
$3,552,543 |
13 |
$4,973,560 |
$1,243,390 |
$0 |
$3,730,170 |
14 |
$5,222,238 |
$1,305,559 |
$0 |
$3,916,678 |
15 |
$5,483,349 |
$1,370,837 |
$0 |
$4,112,512 |
16 |
$5,757,517 |
$1,439,379 |
$0 |
$4,318,138 |
17 |
$6,045,393 |
$1,511,348 |
$0 |
$4,534,045 |
18 |
$6,347,662 |
$1,586,916 |
$0 |
$4,760,747 |
19 |
$6,665,045 |
$1,666,261 |
$0 |
$4,998,784 |
20 |
$6,998,298 |
$1,749,574 |
$0 |
$5,248,723 |
21 |
$7,348,213 |
$1,837,053 |
$0 |
$5,511,159 |
22 |
$7,715,623 |
$1,928,906 |
$0 |
$5,786,717 |
23 |
$8,101,404 |
$2,025,351 |
$0 |
$6,076,053 |
24 |
$8,506,475 |
$2,126,619 |
$0 |
$6,379,856 |
25 |
$8,931,798 |
$2,232,950 |
$0 |
$6,698,849 |
26 |
$9,378,388 |
$2,344,597 |
$0 |
$7,033,791 |
27 |
$9,847,308 |
$2,461,827 |
$0 |
$7,385,481 |
28 |
$10,339,673 |
$2,584,918 |
$0 |
$7,754,755 |
29 |
$10,856,657 |
$2,714,164 |
$0 |
$8,142,493 |
30 |
$11,399,490 |
$2,849,872 |
$0 |
$8,549,617 |
Total |
$184,000,000 |
$46,000,000 |
$0 |
$138,000,000 |
|