Free Report - District Court of Arizona - Arizona

year Gant age

2004 53

2005 54

2006 55

2007 56

2008 57

2009 58

2010 59

2011 60

annual earnings $42,723 $43,774 $44,851 $45,954 $47,085 $48,243 0.0246 = average annual inflation rate discounted value of earnings $42,723 $41,969 $41,229 $40,502 $39,787 $39,085 0.043 = average annual return on 6-month certificates of deposit (includes sum of PV none of of future 2004 earnings earnings) $457,528 life insurance premia for each age sum of premia present values

$49,430

$50,646

$38,396

$37,718

$690

$764

$878

$1,006

$1,122

$1,258

$1,423

$17,853

pension contribution by employer discounted value of pension contribution 0.043 sum of pension present values

$4,000

$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

$2,979

$36,895

Case 2:03-cv-02077-EHC

Document 72-2

Filed 11/14/2005

Page 1 of 2

2012 61

2013 62

2014 63

2015 64

2016 65

$51,892

$53,168

$54,476

$55,816

$57,189

$37,053

$36,399

$35,757

$35,126

$34,507

$1,626

$1,833

$2,094

$2,412

$2,747

$4,000

$4,000

$4,000

$4,000

$4,000

$2,856

$2,738

$2,626

$2,517

$2,414

Case 2:03-cv-02077-EHC

Document 72-2

Filed 11/14/2005

Page 2 of 2