Year |
Gross Payment |
Federal Taxes |
State Taxes |
Net Payment |
1 |
$3,085,544 |
$771,386 |
$0 |
$2,314,158 |
2 |
$3,239,821 |
$809,955 |
$0 |
$2,429,866 |
3 |
$3,401,812 |
$850,453 |
$0 |
$2,551,359 |
4 |
$3,571,903 |
$892,976 |
$0 |
$2,678,927 |
5 |
$3,750,498 |
$937,625 |
$0 |
$2,812,874 |
6 |
$3,938,023 |
$984,506 |
$0 |
$2,953,517 |
7 |
$4,134,924 |
$1,033,731 |
$0 |
$3,101,193 |
8 |
$4,341,671 |
$1,085,418 |
$0 |
$3,256,253 |
9 |
$4,558,754 |
$1,139,689 |
$0 |
$3,419,066 |
10 |
$4,786,692 |
$1,196,673 |
$0 |
$3,590,019 |
11 |
$5,026,026 |
$1,256,507 |
$0 |
$3,769,520 |
12 |
$5,277,328 |
$1,319,332 |
$0 |
$3,957,996 |
13 |
$5,541,194 |
$1,385,299 |
$0 |
$4,155,896 |
14 |
$5,818,254 |
$1,454,563 |
$0 |
$4,363,690 |
15 |
$6,109,166 |
$1,527,292 |
$0 |
$4,581,875 |
16 |
$6,414,625 |
$1,603,656 |
$0 |
$4,810,969 |
17 |
$6,735,356 |
$1,683,839 |
$0 |
$5,051,517 |
18 |
$7,072,124 |
$1,768,031 |
$0 |
$5,304,093 |
19 |
$7,425,730 |
$1,856,432 |
$0 |
$5,569,297 |
20 |
$7,797,017 |
$1,949,254 |
$0 |
$5,847,762 |
21 |
$8,186,867 |
$2,046,717 |
$0 |
$6,140,150 |
22 |
$8,596,211 |
$2,149,053 |
$0 |
$6,447,158 |
23 |
$9,026,021 |
$2,256,505 |
$0 |
$6,769,516 |
24 |
$9,477,322 |
$2,369,331 |
$0 |
$7,107,992 |
25 |
$9,951,188 |
$2,487,797 |
$0 |
$7,463,391 |
26 |
$10,448,748 |
$2,612,187 |
$0 |
$7,836,561 |
27 |
$10,971,185 |
$2,742,796 |
$0 |
$8,228,389 |
28 |
$11,519,744 |
$2,879,936 |
$0 |
$8,639,808 |
29 |
$12,095,732 |
$3,023,933 |
$0 |
$9,071,799 |
30 |
$12,700,518 |
$3,175,130 |
$0 |
$9,525,389 |
Total |
$205,000,000 |
$51,250,000 |
$0 |
$153,750,000 |
|