Year |
Gross Payment |
Federal Taxes |
State Taxes |
Net Payment |
1 |
$3,311,316 |
$827,829 |
$0 |
$2,483,487 |
2 |
$3,476,882 |
$869,220 |
$0 |
$2,607,661 |
3 |
$3,650,726 |
$912,681 |
$0 |
$2,738,044 |
4 |
$3,833,262 |
$958,315 |
$0 |
$2,874,946 |
5 |
$4,024,925 |
$1,006,231 |
$0 |
$3,018,694 |
6 |
$4,226,171 |
$1,056,543 |
$0 |
$3,169,628 |
7 |
$4,437,480 |
$1,109,370 |
$0 |
$3,328,110 |
8 |
$4,659,354 |
$1,164,838 |
$0 |
$3,494,515 |
9 |
$4,892,322 |
$1,223,080 |
$0 |
$3,669,241 |
10 |
$5,136,938 |
$1,284,234 |
$0 |
$3,852,703 |
11 |
$5,393,784 |
$1,348,446 |
$0 |
$4,045,338 |
12 |
$5,663,474 |
$1,415,868 |
$0 |
$4,247,605 |
13 |
$5,946,647 |
$1,486,662 |
$0 |
$4,459,985 |
14 |
$6,243,980 |
$1,560,995 |
$0 |
$4,682,985 |
15 |
$6,556,179 |
$1,639,045 |
$0 |
$4,917,134 |
16 |
$6,883,988 |
$1,720,997 |
$0 |
$5,162,991 |
17 |
$7,228,187 |
$1,807,047 |
$0 |
$5,421,140 |
18 |
$7,589,596 |
$1,897,399 |
$0 |
$5,692,197 |
19 |
$7,969,076 |
$1,992,269 |
$0 |
$5,976,807 |
20 |
$8,367,530 |
$2,091,882 |
$0 |
$6,275,647 |
21 |
$8,785,906 |
$2,196,477 |
$0 |
$6,589,430 |
22 |
$9,225,202 |
$2,306,300 |
$0 |
$6,918,901 |
23 |
$9,686,462 |
$2,421,615 |
$0 |
$7,264,846 |
24 |
$10,170,785 |
$2,542,696 |
$0 |
$7,628,089 |
25 |
$10,679,324 |
$2,669,831 |
$0 |
$8,009,493 |
26 |
$11,213,290 |
$2,803,323 |
$0 |
$8,409,968 |
27 |
$11,773,955 |
$2,943,489 |
$0 |
$8,830,466 |
28 |
$12,362,653 |
$3,090,663 |
$0 |
$9,271,989 |
29 |
$12,980,785 |
$3,245,196 |
$0 |
$9,735,589 |
30 |
$13,629,825 |
$3,407,456 |
$0 |
$10,222,368 |
Total |
$220,000,000 |
$55,000,000 |
$0 |
$165,000,000 |
|