Year |
Gross Payment |
Federal Taxes |
State Taxes |
Net Payment |
1 |
$2,814,618 |
$703,655 |
$0 |
$2,110,964 |
2 |
$2,955,349 |
$738,837 |
$0 |
$2,216,512 |
3 |
$3,103,117 |
$775,779 |
$0 |
$2,327,338 |
4 |
$3,258,273 |
$814,568 |
$0 |
$2,443,704 |
5 |
$3,421,186 |
$855,297 |
$0 |
$2,565,890 |
6 |
$3,592,246 |
$898,061 |
$0 |
$2,694,184 |
7 |
$3,771,858 |
$942,964 |
$0 |
$2,828,893 |
8 |
$3,960,451 |
$990,113 |
$0 |
$2,970,338 |
9 |
$4,158,473 |
$1,039,618 |
$0 |
$3,118,855 |
10 |
$4,366,397 |
$1,091,599 |
$0 |
$3,274,798 |
11 |
$4,584,717 |
$1,146,179 |
$0 |
$3,438,538 |
12 |
$4,813,953 |
$1,203,488 |
$0 |
$3,610,464 |
13 |
$5,054,650 |
$1,263,663 |
$0 |
$3,790,988 |
14 |
$5,307,383 |
$1,326,846 |
$0 |
$3,980,537 |
15 |
$5,572,752 |
$1,393,188 |
$0 |
$4,179,564 |
16 |
$5,851,390 |
$1,462,847 |
$0 |
$4,388,542 |
17 |
$6,143,959 |
$1,535,990 |
$0 |
$4,607,969 |
18 |
$6,451,157 |
$1,612,789 |
$0 |
$4,838,368 |
19 |
$6,773,715 |
$1,693,429 |
$0 |
$5,080,286 |
20 |
$7,112,400 |
$1,778,100 |
$0 |
$5,334,300 |
21 |
$7,468,020 |
$1,867,005 |
$0 |
$5,601,015 |
22 |
$7,841,421 |
$1,960,355 |
$0 |
$5,881,066 |
23 |
$8,233,493 |
$2,058,373 |
$0 |
$6,175,119 |
24 |
$8,645,167 |
$2,161,292 |
$0 |
$6,483,875 |
25 |
$9,077,425 |
$2,269,356 |
$0 |
$6,808,069 |
26 |
$9,531,297 |
$2,382,824 |
$0 |
$7,148,473 |
27 |
$10,007,862 |
$2,501,965 |
$0 |
$7,505,896 |
28 |
$10,508,255 |
$2,627,064 |
$0 |
$7,881,191 |
29 |
$11,033,667 |
$2,758,417 |
$0 |
$8,275,251 |
30 |
$11,585,351 |
$2,896,338 |
$0 |
$8,689,013 |
Total |
$187,000,000 |
$46,750,000 |
$0 |
$140,250,000 |
|