Salary Assumption Total Contribution % Total FV Defined Contribution Salary Growth $85,000.00 10.25% $8,712.50 $81,176.76 $88,400.00 10.25% $9,282.00 $80,076.80 3 $91,936.00 10.25% $9,653.28 $77,110.99 4.00% 4 $95,613.44 10.25% $10,039.41 $74,255.03 Match 5 $99,437.98 10.25% $10,440.99 $71,504.84 3.50% 6 $103,415.50 10.25% $10,858.63 $68,856.52 7 $107,552.12 10.25% $11,292.97 $66,306.28 8 $111,854.20 10.25% $11,744.69 $63,850.49 9 $116,328.37 10.25% $12,214.48 $61,485.66 10 $120,981.50 10.25% $12,703.06 $59,208.41 11 $125,820.76 10.25% $13,211.18 $57,015.50 12 $130,853.59 10.25% $13,739.63 $54,903.82 13 $136,087.74 10.25% $14,289.21 $52,870.34 14 $141,531.25 10.25% $14,860.78 $50,912.18 15 $147,192.50 10.25% $15,455.21 $49,026.55 Investment Rate Lump Sum 8.00% 100,0 Discount Rate Retirement Years Potential Annual Payments 6.00% 15 46728