You forgot to add the compounding on the difference in capt pay and fo pay for the time between when you would make cappy and 60. It could EASILY double your number.
Gup
actually, what you need to do is take the annual compensation numbers you've come up with and discount them back to today (at a reasonable 4% or so a year).