Year |
Gross Payment |
Federal Taxes |
State Taxes |
Net Payment |
1 |
$3,070,493 |
$767,623 |
$0 |
$2,302,870 |
2 |
$3,224,017 |
$806,004 |
$0 |
$2,418,013 |
3 |
$3,385,218 |
$846,305 |
$0 |
$2,538,914 |
4 |
$3,554,479 |
$888,620 |
$0 |
$2,665,859 |
5 |
$3,732,203 |
$933,051 |
$0 |
$2,799,152 |
6 |
$3,918,813 |
$979,703 |
$0 |
$2,939,110 |
7 |
$4,114,754 |
$1,028,689 |
$0 |
$3,086,066 |
8 |
$4,320,492 |
$1,080,123 |
$0 |
$3,240,369 |
9 |
$4,536,516 |
$1,134,129 |
$0 |
$3,402,387 |
10 |
$4,763,342 |
$1,190,836 |
$0 |
$3,572,507 |
11 |
$5,001,509 |
$1,250,377 |
$0 |
$3,751,132 |
12 |
$5,251,585 |
$1,312,896 |
$0 |
$3,938,688 |
13 |
$5,514,164 |
$1,378,541 |
$0 |
$4,135,623 |
14 |
$5,789,872 |
$1,447,468 |
$0 |
$4,342,404 |
15 |
$6,079,366 |
$1,519,841 |
$0 |
$4,559,524 |
16 |
$6,383,334 |
$1,595,834 |
$0 |
$4,787,501 |
17 |
$6,702,501 |
$1,675,625 |
$0 |
$5,026,875 |
18 |
$7,037,626 |
$1,759,406 |
$0 |
$5,278,219 |
19 |
$7,389,507 |
$1,847,377 |
$0 |
$5,542,130 |
20 |
$7,758,982 |
$1,939,746 |
$0 |
$5,819,237 |
21 |
$8,146,931 |
$2,036,733 |
$0 |
$6,110,199 |
22 |
$8,554,278 |
$2,138,569 |
$0 |
$6,415,708 |
23 |
$8,981,992 |
$2,245,498 |
$0 |
$6,736,494 |
24 |
$9,431,091 |
$2,357,773 |
$0 |
$7,073,319 |
25 |
$9,902,646 |
$2,475,661 |
$0 |
$7,426,984 |
26 |
$10,397,778 |
$2,599,445 |
$0 |
$7,798,334 |
27 |
$10,917,667 |
$2,729,417 |
$0 |
$8,188,250 |
28 |
$11,463,551 |
$2,865,888 |
$0 |
$8,597,663 |
29 |
$12,036,728 |
$3,009,182 |
$0 |
$9,027,546 |
30 |
$12,638,565 |
$3,159,641 |
$0 |
$9,478,923 |
Total |
$204,000,000 |
$51,000,000 |
$0 |
$153,000,000 |
|