Cash Balance Chart

Age 401(k) & Profit Sharing Cash Balance Total
75 $61,000 $414,223 $475,223
70 $61,000 $322,684 $383,684
65 $61,000 $251,352 $312,352
60 $61,000 $243,337 $304,337
55 $61,000 $189,637 $250,637
50 $61,000 $147,839 $208,839
45 $55,000 $115,302 $170,302
40 $55,000 $89,966 $144,966
35 $55,000 $70,232 $125,232
30 $55,000 $54,851 $109,851

Note that the above amounts assume maximum compensation of $275,000, no prior defined benefit accruals, and no dual plan limits.