Free Report - District Court of Arizona - Arizona

Robert Gant Valuation of Future Earnings
Assume that Mr. Gant continues to work in Sheriff's office. analysis by Prof. Rob assumptions: Mr. Gant would have worked at the Pinal County Sheriff's office as Sargeant from 2004 throug case #1 Mr. Gant would have worked at the Pinal County Sheriff's office as Lieutenant from 2004 thro case #2 His wages would have risen at the rate of inflation for the US, averaging approximately 2.46% source: US Federal Reserve System. These future earnings should be discounted at the "cost of capital" that he faced, namely the i savings account: 4.30% on average during 1995-2004. source: US Federal Re Tax considerations are not included here, since the employer would have paid Mr. Gant, and paid the IRS. The date for estimating present values is January 1, 2005, when Mr. Gant would have begun t future earnings that are in question. Average annual earnings for a Sargeant in 2004 Mr. Gant worked for Pinal County Sheriff's Office in 2004 and earned $42,723 for the year. Actual Pinal County earnings for 2$42,723 from W-2 form submitted to IRS Life insurance Assuming a healthy non-smoking male at age 54 in 2005, we calculate that would be paid by the employer for the next 12 years on a $180,000 policy. This calcula of the current premia for a male of each age category from 54-65 years. = $17,853 Pension contribution: total of $4,000 was contributed by Pinal County to Mr. Gant in 2004. T should rise at the rate of inflation until retirement in 2016. Remaining payout at present discounted value: = $36,895 results: sum of present values of all future Corporal earnings to age 65: sum of present values of all future Sargeant earnings to age 65: sum of present values of all future Lieutenant earnings to age 65: present value of insurance premia from 2005-2016: present value of anticipated pension payments from 2005-2016: total present value of lost income for Sargeant: total present value of lost income for Lieutenant: ($39,206) ($88,908) $457,528 $496,734 $546,436 same for all ranks same for all ranks

Case 2:03-cv-02077-EHC

Document 72-5

Filed 11/14/2005

Page 1 of 4

bert Grosse 14-Nov-05 gh age 65, in 2016. ugh age 65, in 2016. during 1995-2004.

interest rate on his eserve System. he would have

the process of 4 were $46,384.

ed the current premia ation is the sum

This value

loss = loss = $17,853 $36,895

($39,206) ($88,908)

Case 2:03-cv-02077-EHC

Document 72-5

Filed 11/14/2005

Page 2 of 4

year Gant age Cpl.annual earnings 0.0246 discounted value of Cpl. earnings 0.043 sum of PV of future Cpl. earnings Sgt. annual earnings 0.0246 discounted value of Sgt. earnings 0.043 sum of PV of future Sgt. earnings Lt. annual earnings 0.0246

2004 53

2005 54

2006 55

2007 56

2008 57

2009 58

2010 59

$42,723 $43,774 $44,851 = average annual inflation rate

$45,954

$47,085

$48,243

$49,430

$42,723 $41,969 $41,229 $40,502 $39,787 = average annual return on 6-month certificates of deposit (does not include 2004 earnings) $457,528 Corporal

$39,085

$38,396

$46,384 $47,525 $48,694 = average annual inflation rate

$49,892

$51,119

$52,377

$53,665

$46,384 $45,566 $44,762 $43,972 $43,196 = average annual return on 6-month certificates of deposit (does not include 2004 earnings) $496,734 Sargeant

$42,434

$41,686

$51,025 $52,280 $53,566 = average annual inflation rate

$54,884

$56,234

$57,618

$59,035

discounted value of Lt. earnings $51,025 $50,125 $49,241 $48,372 $47,519 0.043 = average annual return on 6-month certificates of deposit (includes sum of PV of none of 2004 future Lt. earnings earnings) $546,436 Lieutenant life insurance premia for each age sum of premia present values pension contribution by employer discounted value of pension contribution 0.043 sum of pension present values

$46,680

$45,857

$690 $17,853

$764

$878

$1,006

$1,122

$1,258

$4,000

$4,000

$4,000

$4,000

$4,000

$4,000

$0

$3,835

$3,677

$3,525

$3,380

$3,241

$3,107

$36,895

Case 2:03-cv-02077-EHC

Document 72-5

Filed 11/14/2005

Page 3 of 4

2011 60

2012 61

2013 62

2014 63

2015 64

2016 65

$50,646

$51,892

$53,168

$54,476

$55,816

$57,189

$37,718

$37,053

$36,399

$35,757

$35,126

$34,507

$54,986

$56,338

$57,724

$59,144

$60,599

$62,090

$40,950

$40,228

$39,518

$38,821

$38,136

$37,464

$60,487

$61,975

$63,500

$65,062

$66,662

$68,302

$45,048

$44,253

$43,472

$42,705

$41,952

$41,212

$1,423

$1,626

$1,833

$2,094

$2,412

$2,747

$4,000

$4,000

$4,000

$4,000

$4,000

$4,000

$2,979

$2,856

$2,738

$2,626

$2,517

$2,414

Case 2:03-cv-02077-EHC

Document 72-5

Filed 11/14/2005

Page 4 of 4