Year | Gross Payment | Federal Taxes | State Taxes | Net Payment | 1 | $3,371,521 | $809,165 | $0 | $2,562,356 | 2 | $3,540,098 | $849,623 | $0 | $2,690,474 | 3 | $3,717,102 | $892,105 | $0 | $2,824,998 | 4 | $3,902,958 | $936,710 | $0 | $2,966,248 | 5 | $4,098,105 | $983,545 | $0 | $3,114,560 | 6 | $4,303,011 | $1,032,723 | $0 | $3,270,288 | 7 | $4,518,161 | $1,084,359 | $0 | $3,433,803 | 8 | $4,744,069 | $1,138,577 | $0 | $3,605,493 | 9 | $4,981,273 | $1,195,505 | $0 | $3,785,767 | 10 | $5,230,336 | $1,255,281 | $0 | $3,975,056 | 11 | $5,491,853 | $1,318,045 | $0 | $4,173,808 | 12 | $5,766,446 | $1,383,947 | $0 | $4,382,499 | 13 | $6,054,768 | $1,453,144 | $0 | $4,601,624 | 14 | $6,357,507 | $1,525,802 | $0 | $4,831,705 | 15 | $6,675,382 | $1,602,092 | $0 | $5,073,290 | 16 | $7,009,151 | $1,682,196 | $0 | $5,326,955 | 17 | $7,359,608 | $1,766,306 | $0 | $5,593,302 | 18 | $7,727,589 | $1,854,621 | $0 | $5,872,968 | 19 | $8,113,968 | $1,947,352 | $0 | $6,166,616 | 20 | $8,519,667 | $2,044,720 | $0 | $6,474,947 | 21 | $8,945,650 | $2,146,956 | $0 | $6,798,694 | 22 | $9,392,933 | $2,254,304 | $0 | $7,138,629 | 23 | $9,862,579 | $2,367,019 | $0 | $7,495,560 | 24 | $10,355,708 | $2,485,370 | $0 | $7,870,338 | 25 | $10,873,494 | $2,609,638 | $0 | $8,263,855 | 26 | $11,417,168 | $2,740,120 | $0 | $8,677,048 | 27 | $11,988,027 | $2,877,126 | $0 | $9,110,900 | 28 | $12,587,428 | $3,020,983 | $0 | $9,566,445 | 29 | $13,216,799 | $3,172,032 | $0 | $10,044,768 | 30 | $13,877,640 | $3,330,633 | $0 | $10,547,006 | Total | $224,000,000 | $53,760,000 | $0 | $170,240,000 |
|