Jackpot Analysis Idaho Mega Millions

Jackpot Analysis for Idaho Mega Millions
The jackpot for the MEGA Millions draw on Fri Dec 26, 2025, is projected to be $125 Million, with an option for a cash payout of $56.9 Million. Should you be the lucky winner of the MEGA Millions jackpot, anticipate the IRS to initially withhold 24% of your winnings for taxes, and be prepared that you might need to pay up to an additional 13% in federal taxes at tax time. For Idaho residents, the state will deduct 5.8% from your lottery earnings.

Idaho MEGA Millions Jackpot/Cash Option for Fri Dec 26, 2025
Draw DateFri Dec 26, 2025
Projected Jackpot$125,000,000
Cash Value$56,900,000

Lumpsum Option Taxes and Payment
Cash Gross Payment$56,900,000
Federal Tax(24%)$13,656,000
Additional Federal Tax$7,357,330
State Tax(5.8%)$3,300,200
Net Lumpsum Payment$32,586,470
Annuity Payment in 30 Installations
Yr Gross Payment Fed/State Taxes Net Payment
1 $1,881,375 $656,439
$109,120
$1,115,816
2 $1,975,500 $691,265
$114,579
$1,169,656
3 $2,074,250 $727,803
$120,307
$1,226,140
4 $2,178,000 $766,190
$126,324
$1,285,486
5 $2,286,875 $806,474
$132,639
$1,347,762
6 $2,401,250 $848,793
$139,273
$1,413,184
7 $2,521,250 $893,193
$146,233
$1,481,824
8 $2,647,375 $939,859
$153,548
$1,553,968
9 $2,779,750 $988,838
$161,226
$1,629,686
10 $2,918,750 $1,040,268
$169,288
$1,709,194
11 $3,064,625 $1,094,242
$177,748
$1,792,635
12 $3,217,875 $1,150,944
$186,637
$1,880,294
13 $3,378,750 $1,210,468
$195,968
$1,972,314
14 $3,547,750 $1,272,998
$205,770
$2,068,982
15 $3,725,125 $1,338,627
$216,057
$2,170,441
16 $3,911,375 $1,407,539
$226,860
$2,276,976
17 $4,106,875 $1,479,874
$238,199
$2,388,802
18 $4,312,250 $1,555,863
$250,111
$2,506,276
19 $4,527,875 $1,635,644
$262,617
$2,629,614
20 $4,754,250 $1,719,403
$275,747
$2,759,100
21 $4,992,000 $1,807,370
$289,536
$2,895,094
22 $5,241,625 $1,899,732
$304,014
$3,037,879
23 $5,503,625 $1,996,672
$319,210
$3,187,743
24 $5,778,875 $2,098,514
$335,175
$3,345,186
25 $6,067,750 $2,205,398
$351,930
$3,510,422
26 $6,371,250 $2,317,693
$369,533
$3,684,024
27 $6,689,750 $2,435,538
$388,006
$3,866,206
28 $7,024,250 $2,559,303
$407,407
$4,057,540
29 $7,375,500 $2,689,265
$427,779
$4,258,456
30 $7,744,250 $2,825,703
$449,167
$4,469,380