Funding Estimates – 2023

			Cash Balance Plan Cheat Sheet
		2022					2023
2022 Amounts, NRA = 62+3					2023 Amounts, NRA = 62+3
Comp assumes		245,000			Comp assumes		265,000
Age	Max %	415 Limit	Max Cont		Age	Max %	415 Limit	Max Cont	415 with 10 YOP
22	37%	41,268	91,236		22	29%	47,043	75,660	0
23	39%	43,351	94,325		23	30%	49,417	78,540	0
24	40%	45,540	97,522		24	31%	51,913	81,532	0
25	41%	47,840	100,828		25	32%	54,537	84,642	0
26	43%	50,257	104,247		26	33%	57,293	87,870	0
27	44%	52,797	107,784		27	34%	60,189	91,221	0
28	45%	55,467	111,445		28	36%	63,223	94,702	0
29	47%	58,273	115,232		29	37%	66,433	98,320	0
30	49%	61,220	119,145		30	39%	69,795	102,076	0
31	50%	64,318	123,196		31	40%	73,328	105,976	0
32	52%	67,574	127,386		32	42%	77,041	110,028	770,410
33	54%	70,998	131,725		33	43%	80,944	114,236	809,440
34	56%	74,595	136,210		34	45%	85,046	118,608	850,460
35	57%	78,374	140,848		35	46%	89,358	123,150	893,580
36	59%	82,347	145,649		36	48%	93,889	127,867	938,890
37	61%	86,523	150,615		37	50%	98,652	132,767	986,520
38	64%	90,915	155,759		38	52%	103,659	137,858	1,036,590
39	66%	95,528	161,074		39	54%	108,921	143,145	1,089,210
40	68%	100,379	166,578		40	56%	114,454	148,640	1,144,540
41	70%	105,476	172,270		41	58%	120,270	154,349	1,202,700
42	73%	110,836	178,162		42	60%	126,383	160,279	1,263,830
43	75%	116,471	184,260		43	68%	132,808	179,111	1,328,080
44	78%	122,392	192,245		44	70%	139,565	185,285	1,395,650
45	82%	128,620	200,409		45	72%	146,666	191,670	1,466,660
46	85%	135,164	208,742		46	75%	154,131	198,280	1,541,310
47	89%	142,046	217,259		47	77%	161,982	205,125	1,619,820
48	92%	149,279	225,951		48	80%	170,234	212,208	1,702,340
49	96%	156,885	234,832		49	83%	178,910	219,539	1,789,100
50	100%	164,880	243,897		50	86%	188,030	228,241	1,880,300
51	103%	173,287	253,157		51	90%	197,621	239,114	1,976,210
52	107%	182,126	262,608		52	95%	207,702	250,494	2,077,020
53	111%	191,418	272,256		53	99%	218,303	262,413	2,183,030
54	115%	201,187	282,104		54	104%	229,447	274,894	2,294,470
55	119%	211,458	292,155		55	109%	241,165	287,973	2,411,650
56	123%	222,257	302,408		56	114%	253,484	301,673	2,534,840
57	128%	233,612	312,876		57	119%	266,437	316,026	2,664,370
58	132%	245,551	323,552		58	123%	280,057	325,220	2,800,570
59	137%	258,102	335,976		59	120%	294,375	317,119	2,943,750
60	142%	271,299	348,287		60	124%	309,430	329,448	3,094,300
61	146%	285,175	357,231		61	122%	325,261	323,686	3,252,610
62	142%	299,765	347,954		62	120%	341,904	317,047	3,419,040
63	138%	315,104	338,558		63	117%	335,180	310,234	3,351,800
64	144%	308,856	353,936		64	114%	328,305	303,244	3,283,050
65	151%	302,468	369,976		65	112%	321,250	296,085	3,212,500
66	151%	295,913	370,060		66	109%	314,012	288,729	3,140,120
67	158%	311,069	387,204		67	106%	306,599	281,172	3,065,990
68	165%	327,005	405,105		68	103%	298,982	273,418	2,989,820
69	173%	343,762	423,792		69	100%	291,156	265,467	2,911,560
70	181%	361,381	443,291		70	97%	283,127	257,330	2,831,270
71	189%	379,905	463,630		71	94%	274,894	249,021	2,748,940
72	198%	399,381	484,841		72	91%	266,468	240,555	2,664,680
73	194%	419,857	475,622		73	88%	257,864	231,951	2,578,640
74	186%	441,386	454,608		74	84%	249,097	223,231	2,490,970
75	177%	433,640	433,640		75	81%	240,188	214,416	2,401,880