| Year |
Gross Payment |
Federal Taxes |
State Taxes |
Net Payment |
| 1 |
$3,266,161 |
$816,540 |
$0 |
$2,449,621 |
| 2 |
$3,429,470 |
$857,367 |
$0 |
$2,572,102 |
| 3 |
$3,600,943 |
$900,236 |
$0 |
$2,700,707 |
| 4 |
$3,780,990 |
$945,248 |
$0 |
$2,835,743 |
| 5 |
$3,970,040 |
$992,510 |
$0 |
$2,977,530 |
| 6 |
$4,168,542 |
$1,042,135 |
$0 |
$3,126,406 |
| 7 |
$4,376,969 |
$1,094,242 |
$0 |
$3,282,727 |
| 8 |
$4,595,817 |
$1,148,954 |
$0 |
$3,446,863 |
| 9 |
$4,825,608 |
$1,206,402 |
$0 |
$3,619,206 |
| 10 |
$5,066,888 |
$1,266,722 |
$0 |
$3,800,166 |
| 11 |
$5,320,233 |
$1,330,058 |
$0 |
$3,990,175 |
| 12 |
$5,586,244 |
$1,396,561 |
$0 |
$4,189,683 |
| 13 |
$5,865,557 |
$1,466,389 |
$0 |
$4,399,167 |
| 14 |
$6,158,835 |
$1,539,709 |
$0 |
$4,619,126 |
| 15 |
$6,466,776 |
$1,616,694 |
$0 |
$4,850,082 |
| 16 |
$6,790,115 |
$1,697,529 |
$0 |
$5,092,586 |
| 17 |
$7,129,621 |
$1,782,405 |
$0 |
$5,347,216 |
| 18 |
$7,486,102 |
$1,871,525 |
$0 |
$5,614,576 |
| 19 |
$7,860,407 |
$1,965,102 |
$0 |
$5,895,305 |
| 20 |
$8,253,427 |
$2,063,357 |
$0 |
$6,190,070 |
| 21 |
$8,666,099 |
$2,166,525 |
$0 |
$6,499,574 |
| 22 |
$9,099,403 |
$2,274,851 |
$0 |
$6,824,553 |
| 23 |
$9,554,374 |
$2,388,593 |
$0 |
$7,165,780 |
| 24 |
$10,032,092 |
$2,508,023 |
$0 |
$7,524,069 |
| 25 |
$10,533,697 |
$2,633,424 |
$0 |
$7,900,273 |
| 26 |
$11,060,382 |
$2,765,095 |
$0 |
$8,295,286 |
| 27 |
$11,613,401 |
$2,903,350 |
$0 |
$8,710,051 |
| 28 |
$12,194,071 |
$3,048,518 |
$0 |
$9,145,553 |
| 29 |
$12,803,774 |
$3,200,944 |
$0 |
$9,602,831 |
| 30 |
$13,443,963 |
$3,360,991 |
$0 |
$10,082,972 |
| Total |
$217,000,000 |
$54,250,000 |
$0 |
$162,750,000 |
|
