| Year | Gross Payment | Federal Taxes | State Taxes | Net Payment | | 1 | $21,072,009 | $5,268,002 | $1,053,600 | $14,750,406 | | 2 | $22,125,610 | $5,531,402 | $1,106,280 | $15,487,927 | | 3 | $23,231,890 | $5,807,972 | $1,161,594 | $16,262,323 | | 4 | $24,393,485 | $6,098,371 | $1,219,674 | $17,075,440 | | 5 | $25,613,158 | $6,403,290 | $1,280,658 | $17,929,211 | | 6 | $26,893,817 | $6,723,454 | $1,344,691 | $18,825,672 | | 7 | $28,238,508 | $7,059,627 | $1,411,925 | $19,766,956 | | 8 | $29,650,433 | $7,412,608 | $1,482,522 | $20,755,303 | | 9 | $31,132,955 | $7,783,239 | $1,556,648 | $21,793,069 | | 10 | $32,689,602 | $8,172,401 | $1,634,480 | $22,882,722 | | 11 | $34,324,083 | $8,581,021 | $1,716,204 | $24,026,858 | | 12 | $36,040,287 | $9,010,072 | $1,802,014 | $25,228,201 | | 13 | $37,842,301 | $9,460,575 | $1,892,115 | $26,489,611 | | 14 | $39,734,416 | $9,933,604 | $1,986,721 | $27,814,091 | | 15 | $41,721,137 | $10,430,284 | $2,086,057 | $29,204,796 | | 16 | $43,807,194 | $10,951,799 | $2,190,360 | $30,665,036 | | 17 | $45,997,553 | $11,499,388 | $2,299,878 | $32,198,287 | | 18 | $48,297,431 | $12,074,358 | $2,414,872 | $33,808,202 | | 19 | $50,712,302 | $12,678,076 | $2,535,615 | $35,498,612 | | 20 | $53,247,918 | $13,311,979 | $2,662,396 | $37,273,542 | | 21 | $55,910,313 | $13,977,578 | $2,795,516 | $39,137,219 | | 22 | $58,705,829 | $14,676,457 | $2,935,291 | $41,094,080 | | 23 | $61,641,121 | $15,410,280 | $3,082,056 | $43,148,785 | | 24 | $64,723,176 | $16,180,794 | $3,236,159 | $45,306,223 | | 25 | $67,959,335 | $16,989,834 | $3,397,967 | $47,571,534 | | 26 | $71,357,303 | $17,839,326 | $3,567,865 | $49,950,112 | | 27 | $74,925,168 | $18,731,292 | $3,746,258 | $52,447,617 | | 28 | $78,671,425 | $19,667,856 | $3,933,571 | $55,069,998 | | 29 | $82,604,997 | $20,651,249 | $4,130,250 | $57,823,498 | | 30 | $86,735,247 | $21,683,812 | $4,336,762 | $60,714,673 | | Total | $1,400,000,003 | $350,000,001 | $70,000,000 | $980,000,002 |
|