Year |
Gross Payment |
Federal Taxes |
State Taxes |
Net Payment |
1 |
$3,943,476 |
$985,869 |
$0 |
$2,957,607 |
2 |
$4,140,650 |
$1,035,162 |
$0 |
$3,105,487 |
3 |
$4,347,682 |
$1,086,921 |
$0 |
$3,260,762 |
4 |
$4,565,067 |
$1,141,267 |
$0 |
$3,423,800 |
5 |
$4,793,320 |
$1,198,330 |
$0 |
$3,594,990 |
6 |
$5,032,986 |
$1,258,246 |
$0 |
$3,774,739 |
7 |
$5,284,635 |
$1,321,159 |
$0 |
$3,963,476 |
8 |
$5,548,867 |
$1,387,217 |
$0 |
$4,161,650 |
9 |
$5,826,310 |
$1,456,578 |
$0 |
$4,369,733 |
10 |
$6,117,626 |
$1,529,406 |
$0 |
$4,588,219 |
11 |
$6,423,507 |
$1,605,877 |
$0 |
$4,817,630 |
12 |
$6,744,682 |
$1,686,171 |
$0 |
$5,058,512 |
13 |
$7,081,916 |
$1,770,479 |
$0 |
$5,311,437 |
14 |
$7,436,012 |
$1,859,003 |
$0 |
$5,577,009 |
15 |
$7,807,813 |
$1,951,953 |
$0 |
$5,855,860 |
16 |
$8,198,203 |
$2,049,551 |
$0 |
$6,148,653 |
17 |
$8,608,113 |
$2,152,028 |
$0 |
$6,456,085 |
18 |
$9,038,519 |
$2,259,630 |
$0 |
$6,778,889 |
19 |
$9,490,445 |
$2,372,611 |
$0 |
$7,117,834 |
20 |
$9,964,967 |
$2,491,242 |
$0 |
$7,473,726 |
21 |
$10,463,216 |
$2,615,804 |
$0 |
$7,847,412 |
22 |
$10,986,377 |
$2,746,594 |
$0 |
$8,239,782 |
23 |
$11,535,695 |
$2,883,924 |
$0 |
$8,651,772 |
24 |
$12,112,480 |
$3,028,120 |
$0 |
$9,084,360 |
25 |
$12,718,104 |
$3,179,526 |
$0 |
$9,538,578 |
26 |
$13,354,010 |
$3,338,502 |
$0 |
$10,015,507 |
27 |
$14,021,710 |
$3,505,427 |
$0 |
$10,516,282 |
28 |
$14,722,795 |
$3,680,699 |
$0 |
$11,042,096 |
29 |
$15,458,935 |
$3,864,734 |
$0 |
$11,594,201 |
30 |
$16,231,882 |
$4,057,970 |
$0 |
$12,173,911 |
Total |
$262,000,001 |
$65,500,000 |
$0 |
$196,500,000 |
|