| Cash Option ($79.2 Million) |
Gross
Cash Payment |
37% Federal
Withholding |
No State
Withholding |
Lump-Sum
Net Payment |
| $79,200,000.00 |
-$29,264,330.00 |
-$0.00 |
$49,935,670.00 |
| Annuity ($169 Million in 30 Annual Payments) |
| Year |
Annual Gross Payment |
37% Federal
Withholding |
No State
Withholding |
Annual
Net Payment |
| 1 |
$2,543,619.00 |
-$901,469.00 |
-$0.00 |
$1,642,150.00 |
| 2 |
$2,670,876.00 |
-$948,555.00 |
-$0.00 |
$1,722,321.00 |
| 3 |
$2,804,386.00 |
-$997,953.00 |
-$0.00 |
$1,806,433.00 |
| 4 |
$2,944,656.00 |
-$1,049,853.00 |
-$0.00 |
$1,894,803.00 |
| 5 |
$3,091,855.00 |
-$1,104,317.00 |
-$0.00 |
$1,987,538.00 |
| 6 |
$3,246,490.00 |
-$1,161,532.00 |
-$0.00 |
$2,084,958.00 |
| 7 |
$3,408,730.00 |
-$1,221,560.00 |
-$0.00 |
$2,187,170.00 |
| 8 |
$3,579,251.00 |
-$1,284,653.00 |
-$0.00 |
$2,294,598.00 |
| 9 |
$3,758,222.00 |
-$1,350,873.00 |
-$0.00 |
$2,407,349.00 |
| 10 |
$3,946,150.00 |
-$1,420,406.00 |
-$0.00 |
$2,525,744.00 |
| 11 |
$4,143,373.00 |
-$1,493,378.00 |
-$0.00 |
$2,649,995.00 |
| 12 |
$4,350,567.00 |
-$1,570,040.00 |
-$0.00 |
$2,780,527.00 |
| 13 |
$4,568,070.00 |
-$1,650,516.00 |
-$0.00 |
$2,917,554.00 |
| 14 |
$4,796,558.00 |
-$1,735,057.00 |
-$0.00 |
$3,061,501.00 |
| 15 |
$5,036,369.00 |
-$1,823,787.00 |
-$0.00 |
$3,212,582.00 |
| 16 |
$5,288,179.00 |
-$1,916,957.00 |
-$0.00 |
$3,371,222.00 |
| 17 |
$5,552,495.00 |
-$2,014,754.00 |
-$0.00 |
$3,537,741.00 |
| 18 |
$5,830,162.00 |
-$2,117,490.00 |
-$0.00 |
$3,712,672.00 |
| 19 |
$6,121,687.00 |
-$2,225,355.00 |
-$0.00 |
$3,896,332.00 |
| 20 |
$6,427,746.00 |
-$2,338,596.00 |
-$0.00 |
$4,089,150.00 |
| 21 |
$6,749,184.00 |
-$2,457,528.00 |
-$0.00 |
$4,291,656.00 |
| 22 |
$7,086,677.00 |
-$2,582,401.00 |
-$0.00 |
$4,504,276.00 |
| 23 |
$7,440,901.00 |
-$2,713,464.00 |
-$0.00 |
$4,727,437.00 |
| 24 |
$7,813,039.00 |
-$2,851,155.00 |
-$0.00 |
$4,961,884.00 |
| 25 |
$8,203,598.00 |
-$2,995,662.00 |
-$0.00 |
$5,207,936.00 |
| 26 |
$8,613,930.00 |
-$3,147,484.00 |
-$0.00 |
$5,466,446.00 |
| 27 |
$9,044,542.00 |
-$3,306,811.00 |
-$0.00 |
$5,737,731.00 |
| 28 |
$9,496,786.00 |
-$3,474,141.00 |
-$0.00 |
$6,022,645.00 |
| 29 |
$9,971,676.00 |
-$3,649,851.00 |
-$0.00 |
$6,321,825.00 |
| 30 |
$10,470,226.00 |
-$3,834,314.00 |
-$0.00 |
$6,635,912.00 |
| |
Total Gross
Payment |
Total Federal
Withholding |
Total State
Withholding |
Total Annual
Net Payment |
| |
$169,000,000.00 |
-$62,530,000.00 |
-$0.00 |
$106,470,000.00 |
|
