| Cash Option ($127.6 Million) |
Gross
Cash Payment |
25% Federal
Withholding |
No State
Withholding |
Lump-Sum
Net Payment |
| $127,600,000.00 |
-$31,900,000.00 |
-$0.00 |
$95,700,000.00 |
| Annuity ($205 Million in 30 Annual Payments) |
| Year |
Annual Gross Payment |
25% Federal
Withholding |
No State
Withholding |
Annual
Net Payment |
| 1 |
$3,655,170.32 |
-$913,792.58 |
-$0.00 |
$2,741,377.74 |
| 2 |
$3,801,377.14 |
-$950,344.28 |
-$0.00 |
$2,851,032.85 |
| 3 |
$3,953,432.22 |
-$988,358.06 |
-$0.00 |
$2,965,074.17 |
| 4 |
$4,111,569.51 |
-$1,027,892.38 |
-$0.00 |
$3,083,677.13 |
| 5 |
$4,276,032.29 |
-$1,069,008.07 |
-$0.00 |
$3,207,024.22 |
| 6 |
$4,447,073.58 |
-$1,111,768.40 |
-$0.00 |
$3,335,305.19 |
| 7 |
$4,624,956.52 |
-$1,156,239.13 |
-$0.00 |
$3,468,717.39 |
| 8 |
$4,809,954.79 |
-$1,202,488.70 |
-$0.00 |
$3,607,466.09 |
| 9 |
$5,002,352.98 |
-$1,250,588.24 |
-$0.00 |
$3,751,764.73 |
| 10 |
$5,202,447.10 |
-$1,300,611.77 |
-$0.00 |
$3,901,835.32 |
| 11 |
$5,410,544.98 |
-$1,352,636.25 |
-$0.00 |
$4,057,908.74 |
| 12 |
$5,626,966.78 |
-$1,406,741.69 |
-$0.00 |
$4,220,225.08 |
| 13 |
$5,852,045.45 |
-$1,463,011.36 |
-$0.00 |
$4,389,034.09 |
| 14 |
$6,086,127.27 |
-$1,521,531.82 |
-$0.00 |
$4,564,595.45 |
| 15 |
$6,329,572.36 |
-$1,582,393.09 |
-$0.00 |
$4,747,179.27 |
| 16 |
$6,582,755.25 |
-$1,645,688.81 |
-$0.00 |
$4,937,066.44 |
| 17 |
$6,846,065.46 |
-$1,711,516.37 |
-$0.00 |
$5,134,549.10 |
| 18 |
$7,119,908.08 |
-$1,779,977.02 |
-$0.00 |
$5,339,931.06 |
| 19 |
$7,404,704.41 |
-$1,851,176.10 |
-$0.00 |
$5,553,528.30 |
| 20 |
$7,700,892.58 |
-$1,925,223.15 |
-$0.00 |
$5,775,669.44 |
| 21 |
$8,008,928.29 |
-$2,002,232.07 |
-$0.00 |
$6,006,696.21 |
| 22 |
$8,329,285.42 |
-$2,082,321.35 |
-$0.00 |
$6,246,964.06 |
| 23 |
$8,662,456.83 |
-$2,165,614.21 |
-$0.00 |
$6,496,842.62 |
| 24 |
$9,008,955.11 |
-$2,252,238.78 |
-$0.00 |
$6,756,716.33 |
| 25 |
$9,369,313.31 |
-$2,342,328.33 |
-$0.00 |
$7,026,984.98 |
| 26 |
$9,744,085.84 |
-$2,436,021.46 |
-$0.00 |
$7,308,064.38 |
| 27 |
$10,133,849.28 |
-$2,533,462.32 |
-$0.00 |
$7,600,386.96 |
| 28 |
$10,539,203.25 |
-$2,634,800.81 |
-$0.00 |
$7,904,402.44 |
| 29 |
$10,960,771.38 |
-$2,740,192.84 |
-$0.00 |
$8,220,578.53 |
| 30 |
$11,399,202.23 |
-$2,849,800.56 |
-$0.00 |
$8,549,401.67 |
| |
Total Gross
Payment |
Total Federal
Withholding |
Total State
Withholding |
Total Annual
Net Payment |
| |
$205,000,000.00 |
-$51,250,000.00 |
-$0.00 |
$153,750,000.00 |
|
Next Drawing: Sat, Jul 22
