Year
|
Gross Payment
|
Federal Taxes
|
State Taxes
|
Net Payment
|
1
|
$4,214,402
|
$1,053,600
|
$0
|
$3,160,801
|
2
|
$4,425,122
|
$1,106,280
|
$0
|
$3,318,841
|
3
|
$4,646,378
|
$1,161,594
|
$0
|
$3,484,783
|
4
|
$4,878,697
|
$1,219,674
|
$0
|
$3,659,023
|
5
|
$5,122,632
|
$1,280,658
|
$0
|
$3,841,974
|
6
|
$5,378,763
|
$1,344,691
|
$0
|
$4,034,072
|
7
|
$5,647,702
|
$1,411,925
|
$0
|
$4,235,776
|
8
|
$5,930,087
|
$1,482,522
|
$0
|
$4,447,565
|
9
|
$6,226,591
|
$1,556,648
|
$0
|
$4,669,943
|
10
|
$6,537,920
|
$1,634,480
|
$0
|
$4,903,440
|
11
|
$6,864,817
|
$1,716,204
|
$0
|
$5,148,612
|
12
|
$7,208,057
|
$1,802,014
|
$0
|
$5,406,043
|
13
|
$7,568,460
|
$1,892,115
|
$0
|
$5,676,345
|
14
|
$7,946,883
|
$1,986,721
|
$0
|
$5,960,162
|
15
|
$8,344,227
|
$2,086,057
|
$0
|
$6,258,171
|
16
|
$8,761,439
|
$2,190,360
|
$0
|
$6,571,079
|
17
|
$9,199,511
|
$2,299,878
|
$0
|
$6,899,633
|
18
|
$9,659,486
|
$2,414,872
|
$0
|
$7,244,615
|
19
|
$10,142,460
|
$2,535,615
|
$0
|
$7,606,845
|
20
|
$10,649,584
|
$2,662,396
|
$0
|
$7,987,188
|
21
|
$11,182,063
|
$2,795,516
|
$0
|
$8,386,547
|
22
|
$11,741,166
|
$2,935,291
|
$0
|
$8,805,874
|
23
|
$12,328,224
|
$3,082,056
|
$0
|
$9,246,168
|
24
|
$12,944,635
|
$3,236,159
|
$0
|
$9,708,476
|
25
|
$13,591,867
|
$3,397,967
|
$0
|
$10,193,900
|
26
|
$14,271,461
|
$3,567,865
|
$0
|
$10,703,595
|
27
|
$14,985,034
|
$3,746,258
|
$0
|
$11,238,775
|
28
|
$15,734,285
|
$3,933,571
|
$0
|
$11,800,714
|
29
|
$16,520,999
|
$4,130,250
|
$0
|
$12,390,749
|
30
|
$17,347,049
|
$4,336,762
|
$0
|
$13,010,287
|
Total
|
$280,000,001
|
$70,000,000
|
$0
|
$210,000,000
|
|