1 

In the United States Court of Federal Claims

OFFICE OF SPECIAL MASTERS 

No. 13-389V

 (Filed: March 17, 2015) 

 

* * * * * * * * * * * * * * * 

ELIZABETH JOHNSON, * UNPUBLISHED, 

* Special Master Dorsey 

Petitioner, * 

 * 

v. * Decision on Proffer; Damages; 

 * Tetanus Diphtheria (Td) Vaccine; 

SECRETARY OF HEALTH * Long Thoracic Nerve Palsy; Table 

AND HUMAN SERVICES, * Injury; Brachial Neuritis. 

 * 

Respondent. * 

 * 

* * * * * * * * * * * * * * * 

Ronald Craig Homer, Conway, Homer & Chin-Caplan, PC, Boston, MA, for petitioner. 

Claudi Barnes Gangi, United States Department of Justice, Washington, DC, for respondent. 

DECISION AWARDING DAMAGES1

 On July 11, 2013, Elizabeth Johnson (“petitioner”) filed a petition pursuant to the 

National Vaccine Injury Compensation Program,2

 42 U.S.C. §§ 300aa-1 to -34 (2006), for 

injuries allegedly suffered as a result of a tetanus diphtheria (“Td”) vaccination administered to 

her on July 7, 2010. Petition at 1. Petitioner alleged that as a result of receiving the Td vaccine, 

she suffers from long thoracic nerve palsy. Id. 

On November 20, 2013, respondent filed the Rule 4(c) report recommending that 

 

1

 Because this decision contains a reasoned explanation for the undersigned’s action in this case, 

the undersigned intends to post this ruling on the website of the United States Court of Federal 

Claims, in accordance with the E-Government Act of 2002, Pub. L. No. 107-347, § 205, 116 

Stat. 2899, 2913 (codified as amended at 44 U.S.C. § 3501 note (2006)). As provided by 

Vaccine Rule 18(b), each party has 14 days within which to request redaction “of any 

information furnished by that party: (1) that is a trade secret or commercial or financial in 

substance and is privileged or confidential; or (2) that includes medical files or similar files, the 

disclosure of which would constitute a clearly unwarranted invasion of privacy.” Vaccine Rule 

18(b). 

2

 The National Vaccine Injury Compensation Program is set forth in Part 2 of the National 

Childhood Vaccine Injury Act of 1986, Pub. L. No. 99-660, 100 Stat. 3755, codified as amended, 

42 U.S.C. §§ 300aa-1 to -34 (2006) (Vaccine Act or the Act). All citations in this decision to 

individual sections of the Vaccine Act are to 42 U.S.C.A. § 300aa. 

 
2 

compensation be awarded to petitioner. Respondent concluded that petitioner suffered a Table 

brachial neuritis and stated that there was not a preponderance of the evidence that the brachial 

neuritis was due to factors unrelated to the vaccination. See Respondent’s Rule 4 report at 4. A 

damages Order was issued on November 21, 2013. 

On March 16, 2015, respondent filed a Proffer on Award of Compensation (“Proffer”). 

Respondent proffers that based upon her review of the evidence of record, petitioner should be 

awarded the following items of compensation: (1) Life Care Plan: respondent proffers that 

petitioner be awarded all items set forth in the life care plan illustrated by the chart attached to 

the Proffer at Tabs A and B; (2) Lost Future Earnings: the parties agree that petitioner will be 

able to engage in gainful employment and that petitioner is not entitled to future lost earnings; 

(3) Pain and Suffering: respondent proffers that petitioner should be awarded $145,000.00, in 

actual and projected pain and suffering, (4) Past Unreimbursable Expenses: respondent proffers 

that petitioner should be awarded past unreimbursable expenses in the amount of $6,559.10, and 

(5) Medicaid Lien: petitioner represents that there are no outstanding Medicaid liens related to 

her vaccine-related injury. Petitioner agrees with the proffered award for each item of 

compensation. 

Based on the record as a whole, the undersigned finds that petitioner is entitled to an 

award as stated in the Proffer. Pursuant to the terms stated in the attached Proffer, the 

undersigned awards the following: 

A. A lump sum payment of $162,850.10, in the form of a check payable to 

petitioner representing life care expenses for Year 1 ($11,291.00), past unreimbursed expenses ($6,559.10), and pain and suffering ($145,000.00), and 

B. An amount sufficient to purchase an annuity contract, subject to the conditions 

described in the Proffer and the attachments to that Proffer. 

Proffer ¶ II. 

 In the absence of a motion for review filed pursuant to RCFC Appendix B, the clerk of 

the court SHALL ENTER JUDGMENT herewith.3 

IT IS SO ORDERED. 

 s/ Nora Beth Dorsey 

 Nora Beth Dorsey 

 Special Master 

 

3

 Pursuant to Vaccine Rule 11(a), entry of judgment is expedited by the parties’ joint filing of 

notice renouncing the right to seek review. 
IN THE UNITED STATES COURT OF FEDERAL CLAIMS

OFFICE OF THE SPECIAL MASTERS

___________________________________

)

ELIZABETH JOHNSON, )

)

Petitioner, )

) No. 13-389V

v. ) Special Master Moran

) ECF

SECRETARY OF HEALTH AND )

HUMAN SERVICES )

)

Respondent, )

___________________________________ )

RESPONDENT'S PROFFER ON DAMAGES

Respondent submits the following recommendations regarding items of compensation to 

be awarded to petitioner under the Vaccine Act. 

I. Items of Compensation

A. Life Care Items

Respondent engaged life care planner Linda Curtis, RN, MS, CCM, CNLCP, and 

petitioner engaged Maureen Clancy, RN, BSN, CLCP, to provide an estimation of Elizabeth 

Johnson’s future vaccine-injury related needs. All items identified in the agreed life care plan 

dated February 4, 2015, are supported by the evidence and are illustrated by the chart entitled 

Tab A: Summary of Life Care Items.

1 Respondent proffers Elizabeth Johnson (“petitioner”)

should be awarded all items of compensation that are set forth in the agreed life care plan and 

illustrated by the chart attached as Tab A. Petitioner agrees. Respondent further proffers that the 

appropriate growth rate for life care items of compensation should be four percent (4.0%) for

1

 The chart at Tab A illustrates the annual benefits as contained in the life care plan. The annual 

benefit years run from the date of judgment up to the first anniversary of the date of judgment 

and every year thereafter up to the anniversary of the date of judgment.

 
non-medical items and six percent (6.0%) for medical items, compounded annually from the date 

of judgment, as set forth in Tab B: Annuity Funding Portfolio. Petitioner agrees.

B. Lost Earnings

The parties agree that based upon the evidence of record, Elizabeth Johnson will be able 

to engage in gainful employment. Therefore, respondent proffers that Elizabeth Johnson is not 

entitled to receive future lost earnings compensation provided for under the Vaccine Act, 42 

U.S.C. §300aa-15(a)(3)(A). Petitioner agrees.

C. Pain and Suffering

Respondent proffers that petitioner should be awarded $145,000.00 in actual and 

projected pain and suffering. This amount reflects that the award for projected pain and 

suffering has been reduced to net present value. See 42 U.S.C. § 300aa-15(a)(4). Petitioner 

agrees.

D. Past Unreimbursed Expenses

Evidence supplied by petitioner documents her expenditure of past un-reimbursable 

expenses related to her vaccine-related injury. Respondent proffers that the petitioner is entitled 

to past un-reimbursed expenses in the amount of $6,559.10. Petitioner agrees. 

E. Medicaid Lien

Petitioner represents that there are no outstanding Medicaid liens related to her vaccinerelated injury. 

F. Attorney’s Fees and Costs

This proffer does not address final attorneys’ fees and costs. Petitioner is entitled to 

reasonable attorneys’ fees and costs, to be determined at a later date upon petitioner filing 

substantiating documentation. 

2
II. Form of the Award

The parties recommend that the compensation provided to petitioner for her future 

medical care needs should be made through a combination of a one-time cash payment and 

future annuity payments as described below, and request that the special master’s decision and 

the Court’s judgment reflect the following items of compensation.2

Respondent proffers and petitioner agrees that an award of compensation include the 

following elements:

A. A lump sum payment of $162,850.10, representing life care expenses for Year 1 

($11,291.00), past un-reimbursed expenses ($6,559.10), and pain and suffering ($145,000.00), in 

the form of a check payable to petitioner.

B. An amount sufficient to purchase an annuity contract,3 subject to the conditions 

described below, that will provide payments for the life care items contained in the life care plan,

as illustrated by the chart at Tab A, attached hereto, and paid to the life insurance company4 from 

2

 Should petitioner die prior to entry of judgment, respondent would oppose any award for 

future medical expenses and future pain and suffering, and the parties reserve the right to move 

the Court for appropriate relief.

3 In respondent’s discretion, respondent may purchase one or more annuity contracts from one 

or more life insurance companies.

4

 The Life Insurance Company must have a minimum of $250,000,000 capital and surplus, 

exclusive of any mandatory security valuation reserve. The Life Insurance Company must have 

one of the following ratings from two of the following rating organizations:

a. A.M. Best Company: A++, A+, A+g, A+p, A+r, or A+s;

b. Moody's Investor Service Claims Paying Rating: Aa3, Aa2, Aa1, or Aaa;

c. Standard and Poor’s Corporation Insurer Claims-Paying Ability Rating: AA-, 

AA, AA+, or AAA;

d. Fitch Credit Rating Company, Insurance Company Claims Paying Ability 

Rating: AA-, AA, AA+, or AAA. 

3

 
which the annuity will be purchased.5

 Compensation for Year Two (beginning on the first 

anniversary of the date of judgment) and all subsequent payments shall be provided through 

respondent’s purchase of an annuity, which annuity will make payments directly to the petitioner

only so long as he is alive at the time a particular payment is due. The “annual amounts” set 

forth in Tab B describe the total year sum to be paid and do not require that the payment be made 

in one single payment.

The parties agree that petitioner is a competent adult and that no guardians/conservators 

of her estate will be required.

1. Growth Rates

The benefits illustrated in the chart at Tab B that are to be paid through annuity payments 

should grow as follows: four percent (4.0%) for all non-medical items, and six percent (6.0%) for 

all medical items, compounded annually from the date of judgment. Petitioner agrees.

2. Life-contingent Annuity

Petitioner will continue to receive the annuity payments for future medical care from the 

Life Insurance Company only so long as she is alive at the time that a particular payment is due. 

Written notice to the Secretary of Health and Human Services and the Life Insurance Company 

shall be made within twenty (20) days of petitioner’s death. 

III. Summary of Recommended Payments Following Judgment

A. Lump Sum paid to Petitioner: $162,850.10

B. An amount sufficient to purchase the annuity contract described above in 

section II. B.

5

 Petitioner authorizes the disclosure of certain documents filed by the petitioner in this case 

consistent with the Privacy Act and the routine uses described in the National Vaccine Injury 

Compensation Program System of Records, No.09-15-0056.

4

 
 Respectfully submitted,

BENJAMIN C. MIZER

Acting Assistant Attorney General

RUPA BHATTACHARYYA

Director

Torts Branch, Civil Division

VINCENT J. MATANOSKI

Deputy Director

Torts Branch, Civil Division

LINDA S. RENZI

Senior Trial Counsel

Torts Branch, Civil Division

/s/ Claudia B. Gangi 

CLAUDIA B. GANGI

Senior Trial Attorney

Torts Branch, Civil Division

U.S. Department of Justice

P.O. Box 146

Benjamin Franklin Station

Washington, D.C. 20044-0146

Tel.: (202) 616-4138

Dated: March16, 2015

5
TAB A

 PAGE 1

PET: Elizabeth Johnson

D.O.B. 06/29/1983

DATE: 02/27/15

TIME: 03:55 PM

SUMMARY OF LIFE CARE ITEMS - AGREED LIFE CARE PLAN dated 2/04/2015

ITEM OF CARE Insurance Medical Ancillary Medical Medications Supplies Home Transportation TOTALS TOTALS TOTALS OF

Care Services Equipment Services of Items of Items 4.0 and 6.0% ITEMS

with a 6.0% with a 4.0% & APPLYING

Growth Rate Growth Rate THE GROWTH

GROWTH RATE 6.0% 6.0% 6.0% 6.0% 6.0% 4.0% 4.0% 4.0% RATE

AGE YEAR

32 2015 1,250.00 218.30 1,159.00 1,053.68 57.15 561.33 4,341.00 471.07 3,738.13 5,373 9,112

33 2016 1,250.00 192.40 1,056.00 683.90 57.15 156.62 4,341.00 179.20 3,239.45 4,677 8,298

34 2017 1,250.00 212.40 876.00 683.90 57.15 156.62 4,341.00 173.14 3,079.45 4,671 8,512

35 2018 1,250.00 162.40 876.00 683.90 57.15 156.62 4,341.00 173.14 3,029.45 4,671 8,862

36 2019 1,250.00 182.40 876.00 683.90 57.15 156.62 4,341.00 171.31 3,049.45 4,669 9,312

37 2020 0.00 1,010.20 876.00 683.90 57.15 156.62 4,341.00 171.31 2,627.25 4,669 9,196

38 2021 0.00 1,010.20 876.00 683.90 57.15 156.62 4,341.00 171.31 2,627.25 4,669 9,634

39 2022 0.00 1,010.20 876.00 683.90 57.15 156.62 4,341.00 171.31 2,627.25 4,669 10,094

40 2023 0.00 1,010.20 876.00 683.90 57.15 156.62 4,341.00 171.31 2,627.25 4,669 10,577

41 2024 0.00 6,510.20 876.00 683.90 57.15 156.62 4,341.00 171.31 8,127.25 4,669 20,376

42 2025 0.00 1,010.20 876.00 683.90 57.15 156.62 4,341.00 171.31 2,627.25 4,669 11,616

43 2026 0.00 1,010.20 876.00 683.90 57.15 156.62 4,341.00 171.31 2,627.25 4,669 12,175

44 2027 0.00 1,010.20 876.00 683.90 57.15 156.62 4,341.00 171.31 2,627.25 4,669 12,762

45 2028 0.00 1,010.20 876.00 683.90 57.15 156.62 4,341.00 171.31 2,627.25 4,669 13,378

46 2029 0.00 1,010.20 876.00 893.75 57.15 156.62 4,341.00 171.31 2,837.10 4,669 14,499

47 2030 0.00 1,010.20 876.00 683.90 57.15 156.62 4,341.00 171.31 2,627.25 4,669 14,705

48 2031 0.00 1,010.20 876.00 683.90 57.15 156.62 4,341.00 171.31 2,627.25 4,669 15,419

49 2032 0.00 1,010.20 876.00 683.90 57.15 156.62 4,341.00 171.31 2,627.25 4,669 16,169

50 2033 0.00 1,010.20 876.00 683.90 57.15 156.62 4,341.00 171.31 2,627.25 4,669 16,957

51 2034 0.00 1,010.20 876.00 683.90 57.15 156.62 4,341.00 171.31 2,627.25 4,669 17,786

52 2035 0.00 1,010.20 876.00 683.90 57.15 156.62 4,341.00 171.31 2,627.25 4,669 18,656

53 2036 0.00 1,010.20 876.00 683.90 57.15 156.62 4,341.00 171.31 2,627.25 4,669 19,571

54 2037 0.00 1,010.20 876.00 683.90 57.15 156.62 4,341.00 171.31 2,627.25 4,669 20,532

55 2038 0.00 1,010.20 876.00 683.90 57.15 156.62 4,341.00 171.31 2,627.25 4,669 21,543

56 2039 0.00 1,010.20 876.00 683.90 114.30 156.62 4,341.00 171.31 2,684.39 4,669 22,837

57 2040 0.00 1,010.20 876.00 683.90 114.30 156.62 4,341.00 171.31 2,684.39 4,669 23,968

58 2041 0.00 1,010.20 876.00 683.90 114.30 156.62 4,341.00 171.31 2,684.39 4,669 25,157

59 2042 0.00 1,010.20 876.00 683.90 114.30 156.62 4,341.00 171.31 2,684.39 4,669 26,407

60 2043 0.00 1,010.20 876.00 683.90 114.30 156.62 4,341.00 171.31 2,684.39 4,669 27,722

61 2044 0.00 1,010.20 876.00 683.90 114.30 156.62 4,341.00 171.31 2,684.39 4,669 29,106

62 2045 0.00 1,010.20 876.00 683.90 114.30 156.62 4,341.00 171.31 2,684.39 4,669 30,561

63 2046 0.00 1,010.20 876.00 683.90 114.30 156.62 4,341.00 171.31 2,684.39 4,669 32,092

64 2047 0.00 1,010.20 876.00 683.90 114.30 156.62 4,341.00 171.31 2,684.39 4,669 33,702

65 2048 0.00 202.04 842.40 952.67 114.30 142.63 6,811.00 171.31 2,111.40 7,125 40,438

66 2049 0.00 202.04 842.40 722.29 114.30 42.63 6,811.00 171.31 1,881.03 7,025 40,294
TAB A

 PAGE 2

PET: Elizabeth Johnson

D.O.B. 06/29/1983

DATE: 02/27/15

TIME: 03:55 PM

SUMMARY OF LIFE CARE ITEMS - AGREED LIFE CARE PLAN dated 2/04/2015

ITEM OF CARE Insurance Medical Ancillary Medical Medications Supplies Home Transportation TOTALS TOTALS TOTALS OF

Care Services Equipment Services of Items of Items 4.0 and 6.0% ITEMS

with a 6.0% with a 4.0% & APPLYING

Growth Rate Growth Rate THE GROWTH

GROWTH RATE 6.0% 6.0% 6.0% 6.0% 6.0% 4.0% 4.0% 4.0% RATE

AGE YEAR

67 2050 0.00 202.04 842.40 722.29 114.30 42.63 6,811.00 171.31 1,881.03 7,025 42,179

68 2051 0.00 202.04 842.40 722.29 114.30 42.63 6,811.00 171.31 1,881.03 7,025 44,155

69 2052 0.00 202.04 842.40 722.29 114.30 42.63 6,811.00 171.31 1,881.03 7,025 46,228

70 2053 0.00 202.04 598.40 722.29 114.30 42.63 6,811.00 171.31 1,637.03 7,025 46,168

71 2054 0.00 202.04 448.40 722.29 114.30 34.99 11,765.00 138.44 1,487.03 11,938 69,542

72 2055 0.00 202.04 448.40 722.29 114.30 34.99 11,765.00 138.44 1,487.03 11,938 72,612

73 2056 0.00 202.04 448.40 722.29 114.30 34.99 11,765.00 138.44 1,487.03 11,938 75,822

74 2057 0.00 202.04 448.40 722.29 114.30 34.99 11,765.00 138.44 1,487.03 11,938 79,179

75 2058 0.00 202.04 448.40 722.29 114.30 34.99 11,765.00 138.44 1,487.03 11,938 82,690

76 2059 0.00 202.04 448.40 722.29 114.30 34.99 11,765.00 138.44 1,487.03 11,938 86,362

77 2060 0.00 202.04 448.40 722.29 114.30 34.99 11,765.00 138.44 1,487.03 11,938 90,203

78 2061 0.00 202.04 448.40 722.29 114.30 34.99 11,765.00 138.44 1,487.03 11,938 94,220

79 2062 0.00 202.04 448.40 722.29 114.30 34.99 11,765.00 138.44 1,487.03 11,938 98,423

80 2063 0.00 202.04 448.40 722.29 114.30 34.99 11,765.00 138.44 1,487.03 11,938 102,820

81 2064 0.00 202.04 448.40 722.29 114.30 34.99 11,765.00 138.44 1,487.03 11,938 107,420

6,250.00 38,188.18 39,113.80 35,657.64 4,343.25 6,313.67 313,534.00 8,515.14 123,552.87 328,362.82 1,800,049.49

1.38% 8.45% 8.66% 7.89% 0.96% 1.40% 69.38% 1.88% 100.00%

This Report was generated using Sequoia Settlement Services, LLC Software (c) 1990 Johnson AGREED LC Plan Rev3 02 26 15.xls
TAB B

 PAGE 3

A N N U I T Y F U N D I N G P O R T F O L I O

AGREED LIFE CARE PLAN dated 02/04/2015

4.0 and 6.0% GROWTH RATES

DATE: 02/27/15

TIME: 03:55 PM

Case No: 13-389V

PET: Elizabeth Johnson

D.O.B. 06/29/1983 Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 Column 7 Column 8 Column 9 Column 10

Settlement Item TOTAL ANNUAL CASH & ANNUITY ANNUITY ANNUITY ANNUITY ANNUITY ANNUAL CUMULATIVE

Starting Amount MEDICAL STRUCTURED ANNUITY 1,576 1,209 4,856 3,391 33,560 SAFETY SAFETY

Inflation Factor CARE NEEDS SETTLEMENT LUMP 6.00% 6.00% 4.00% 4.00% 4.00% MARGIN MARGIN

Beginning Year 2015 BENEFITS SUMS 2016 2016 2016 2048 2054 2015 2015

Ending Year 2064 LIFE 2053 LIFE 2052 LIFE 2064 2064

TOTAL S/S Cash & Deferred Deferred Deferred Deferred Deferred Safety Cum.Safety

AGE YEAR NEEDS TOTAL Lump Sums Annuity Annuity Annuity Annuity Annuity Margin Margin

32 2015 9,112 11,291 11,291 2,179 2,179

33 2016 8,298 7,641 1,576 1,209 4,856 -657 1,523

34 2017 8,512 8,002 1,671 1,282 5,050 -510 1,013

35 2018 8,862 8,381 1,771 1,358 5,252 -481 533

36 2019 9,312 8,779 1,877 1,440 5,462 -533 0

37 2020 9,196 9,197 1,990 1,526 5,681 1 1

38 2021 9,634 9,635 2,109 1,618 5,908 1 1

39 2022 10,094 10,095 2,236 1,715 6,144 1 2

40 2023 10,577 10,578 2,370 1,818 6,390 1 2

41 2024 20,376 20,845 9,760 2,512 1,927 6,646 468 471

42 2025 11,616 11,617 2,663 2,043 6,912 1 471

43 2026 12,175 12,176 2,822 2,165 7,188 1 472

44 2027 12,762 12,762 2,992 2,295 7,476 1 473

45 2028 13,378 13,379 3,171 2,433 7,775 1 474

46 2029 14,499 14,026 3,361 2,579 8,086 -474 0

47 2030 14,705 14,706 3,563 2,733 8,409 1 1

48 2031 15,419 15,420 3,777 2,897 8,745 1 2

49 2032 16,169 16,170 4,004 3,071 9,095 1 3

50 2033 16,957 16,958 4,244 3,256 9,459 1 3

51 2034 17,786 17,787 4,498 3,451 9,837 1 4

52 2035 18,656 18,657 4,768 3,658 10,231 1 6

53 2036 19,571 19,572 5,054 3,877 10,640 1 7

54 2037 20,532 20,533 5,358 4,110 11,066 1 8

55 2038 21,543 21,544 5,679 4,357 11,508 1 9

56 2039 22,837 27,282 4,675 6,020 4,618 11,969 4,445 4,454

57 2040 23,968 23,724 6,381 4,895 12,447 -244 4,210

58 2041 25,157 24,898 6,764 5,189 12,945 -259 3,951

59 2042 26,407 26,133 7,170 5,500 13,463 -274 3,677

60 2043 27,722 27,432 7,600 5,830 14,002 -291 3,386

61 2044 29,106 28,798 8,056 6,180 14,562 -308 3,078
TAB B

 PAGE 4

A N N U I T Y F U N D I N G P O R T F O L I O

AGREED LIFE CARE PLAN dated 02/04/2015

4.0 and 6.0% GROWTH RATES

DATE: 02/27/15

TIME: 03:55 PM

Case No: 13-389V

PET: Elizabeth Johnson

D.O.B. 06/29/1983 Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 Column 7 Column 8 Column 9 Column 10

Settlement Item TOTAL ANNUAL CASH & ANNUITY ANNUITY ANNUITY ANNUITY ANNUITY ANNUAL CUMULATIVE

Starting Amount MEDICAL STRUCTURED ANNUITY 1,576 1,209 4,856 3,391 33,560 SAFETY SAFETY

Inflation Factor CARE NEEDS SETTLEMENT LUMP 6.00% 6.00% 4.00% 4.00% 4.00% MARGIN MARGIN

Beginning Year 2015 BENEFITS SUMS 2016 2016 2016 2048 2054 2015 2015

Ending Year 2064 LIFE 2053 LIFE 2052 LIFE 2064 2064

TOTAL S/S Cash & Deferred Deferred Deferred Deferred Deferred Safety Cum.Safety

AGE YEAR NEEDS TOTAL Lump Sums Annuity Annuity Annuity Annuity Annuity Margin Margin

62 2045 30,561 30,234 8,539 6,551 15,144 -327 2,752

63 2046 32,092 31,746 9,052 6,944 15,750 -346 2,406

64 2047 33,702 33,335 9,595 7,361 16,380 -367 2,039

65 2048 40,438 38,399 10,171 7,802 17,035 3,391 -2,039 0

66 2049 40,294 40,294 10,781 8,270 17,717 3,527 0 0

67 2050 42,179 42,287 11,428 8,766 18,425 3,668 108 108

68 2051 44,155 44,382 12,113 9,292 19,162 3,814 227 335

69 2052 46,228 46,586 12,840 9,850 19,929 3,967 358 693

70 2053 46,168 45,475 698 13,610 10,441 20,726 -693 0

71 2054 69,542 69,542 14,427 21,555 33,560 0 1

72 2055 72,612 72,612 15,293 22,417 34,902 0 1

73 2056 75,822 75,823 16,210 23,314 36,298 0 1

74 2057 79,179 79,180 17,183 24,246 37,750 0 2

75 2058 82,690 82,690 18,214 25,216 39,260 0 2

76 2059 86,362 86,362 19,307 26,225 40,831 0 2

77 2060 90,203 90,203 20,465 27,274 42,464 0 2

78 2061 94,220 94,220 21,693 28,365 44,163 0 3

79 2062 98,423 98,423 22,995 29,499 45,929 0 3

80 2063 102,820 102,820 24,374 30,679 47,766 0 3

81 2064 107,420 107,420 25,837 31,906 49,677 0 2

ITEMIZED TOTALS 1,800,049 1,800,052 26,424 430,182 164,308 708,169 18,367 452,602 2 2

This Report was generated using Sequoia Settlement Services, LLC Software (c) 1990 Johnson AGREED LC Plan Rev3 02 26 15.xls