Cash Balance Chart

Age 401(k) & Profit Sharing Cash Balance Total
75 $62,000 $447,157 $509,157
70 $62,000 $348,265 $410,265
65 $62,000 $271,284 $333,284
60 $62,000 $261,329 $323,329
55 $62,000 $203,682 $265,682
50 $62,000 $158,809 $220,809
45 $62,000 $123,873 $185,873
40 $62,000 $96,665 $158,665
35 $62,000 $75,469 $137,469
30 $62,000 $58,945 $120,945

Note that the above amounts assume maximum compensation of $280,000, no prior defined benefit accruals, and no dual plan limits.