| Year |
Gross Payment |
Federal Taxes |
State Taxes |
Net Payment |
| 1 |
$4,410,070 |
$1,102,518 |
$0 |
$3,307,553 |
| 2 |
$4,630,574 |
$1,157,644 |
$0 |
$3,472,931 |
| 3 |
$4,862,103 |
$1,215,526 |
$0 |
$3,646,577 |
| 4 |
$5,105,208 |
$1,276,302 |
$0 |
$3,828,906 |
| 5 |
$5,360,468 |
$1,340,117 |
$0 |
$4,020,351 |
| 6 |
$5,628,492 |
$1,407,123 |
$0 |
$4,221,369 |
| 7 |
$5,909,916 |
$1,477,479 |
$0 |
$4,432,437 |
| 8 |
$6,205,412 |
$1,551,353 |
$0 |
$4,654,059 |
| 9 |
$6,515,683 |
$1,628,921 |
$0 |
$4,886,762 |
| 10 |
$6,841,467 |
$1,710,367 |
$0 |
$5,131,100 |
| 11 |
$7,183,540 |
$1,795,885 |
$0 |
$5,387,655 |
| 12 |
$7,542,717 |
$1,885,679 |
$0 |
$5,657,038 |
| 13 |
$7,919,853 |
$1,979,963 |
$0 |
$5,939,890 |
| 14 |
$8,315,846 |
$2,078,961 |
$0 |
$6,236,884 |
| 15 |
$8,731,638 |
$2,182,909 |
$0 |
$6,548,728 |
| 16 |
$9,168,220 |
$2,292,055 |
$0 |
$6,876,165 |
| 17 |
$9,626,631 |
$2,406,658 |
$0 |
$7,219,973 |
| 18 |
$10,107,962 |
$2,526,991 |
$0 |
$7,580,972 |
| 19 |
$10,613,360 |
$2,653,340 |
$0 |
$7,960,020 |
| 20 |
$11,144,029 |
$2,786,007 |
$0 |
$8,358,021 |
| 21 |
$11,701,230 |
$2,925,307 |
$0 |
$8,775,922 |
| 22 |
$12,286,291 |
$3,071,573 |
$0 |
$9,214,719 |
| 23 |
$12,900,606 |
$3,225,151 |
$0 |
$9,675,454 |
| 24 |
$13,545,636 |
$3,386,409 |
$0 |
$10,159,227 |
| 25 |
$14,222,918 |
$3,555,729 |
$0 |
$10,667,188 |
| 26 |
$14,934,064 |
$3,733,516 |
$0 |
$11,200,548 |
| 27 |
$15,680,767 |
$3,920,192 |
$0 |
$11,760,575 |
| 28 |
$16,464,805 |
$4,116,201 |
$0 |
$12,348,604 |
| 29 |
$17,288,046 |
$4,322,011 |
$0 |
$12,966,034 |
| 30 |
$18,152,448 |
$4,538,112 |
$0 |
$13,614,336 |
| Total |
$293,000,001 |
$73,250,000 |
$0 |
$219,750,000 |
|
