Year |
Gross Payment |
Federal Taxes |
State Taxes |
Net Payment |
1 |
$3,055,441 |
$763,860 |
$0 |
$2,291,581 |
2 |
$3,208,213 |
$802,053 |
$0 |
$2,406,160 |
3 |
$3,368,624 |
$842,156 |
$0 |
$2,526,468 |
4 |
$3,537,055 |
$884,264 |
$0 |
$2,652,792 |
5 |
$3,713,908 |
$928,477 |
$0 |
$2,785,431 |
6 |
$3,899,603 |
$974,901 |
$0 |
$2,924,703 |
7 |
$4,094,584 |
$1,023,646 |
$0 |
$3,070,938 |
8 |
$4,299,313 |
$1,074,828 |
$0 |
$3,224,485 |
9 |
$4,514,278 |
$1,128,570 |
$0 |
$3,385,709 |
10 |
$4,739,992 |
$1,184,998 |
$0 |
$3,554,994 |
11 |
$4,976,992 |
$1,244,248 |
$0 |
$3,732,744 |
12 |
$5,225,842 |
$1,306,460 |
$0 |
$3,919,381 |
13 |
$5,487,134 |
$1,371,783 |
$0 |
$4,115,350 |
14 |
$5,761,490 |
$1,440,373 |
$0 |
$4,321,118 |
15 |
$6,049,565 |
$1,512,391 |
$0 |
$4,537,174 |
16 |
$6,352,043 |
$1,588,011 |
$0 |
$4,764,032 |
17 |
$6,669,645 |
$1,667,411 |
$0 |
$5,002,234 |
18 |
$7,003,127 |
$1,750,782 |
$0 |
$5,252,346 |
19 |
$7,353,284 |
$1,838,321 |
$0 |
$5,514,963 |
20 |
$7,720,948 |
$1,930,237 |
$0 |
$5,790,711 |
21 |
$8,106,995 |
$2,026,749 |
$0 |
$6,080,247 |
22 |
$8,512,345 |
$2,128,086 |
$0 |
$6,384,259 |
23 |
$8,937,963 |
$2,234,491 |
$0 |
$6,703,472 |
24 |
$9,384,861 |
$2,346,215 |
$0 |
$7,038,645 |
25 |
$9,854,104 |
$2,463,526 |
$0 |
$7,390,578 |
26 |
$10,346,809 |
$2,586,702 |
$0 |
$7,760,107 |
27 |
$10,864,149 |
$2,716,037 |
$0 |
$8,148,112 |
28 |
$11,407,357 |
$2,851,839 |
$0 |
$8,555,517 |
29 |
$11,977,725 |
$2,994,431 |
$0 |
$8,983,293 |
30 |
$12,576,611 |
$3,144,153 |
$0 |
$9,432,458 |
Total |
$203,000,000 |
$50,750,000 |
$0 |
$152,250,000 |
|