| |
|
Deferral %
|
0%
|
5%
|
8%
|
10%
|
|
Gross Pay
|
$35,000.00
|
$35,000.00
|
$35,000.00
|
$35,000.00
|
|
-Pretax Deferral
|
$0.00
|
$1,750.00
|
$2,800.00
|
$3,500.00
|
|
Taxable Gross Pay
|
$35,000.00
|
$33,250.00
|
$32,200.00
|
$31,500.00
|
|
-Section 125
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
|
-Social Security
|
$2,677.50
|
$2,677.50
|
$2,677.50
|
$2,677.50
|
|
-Federal Tax
|
$5,146.00
|
$4,673.00
|
$4,390.00
|
$4,201.00
|
|
-State Tax
|
$1,182.28
|
$1,043.32
|
$980.32
|
$938.32
|
|
Take Home Pay
|
$25,994.22
|
$24,856.18
|
$24,152.18
|
$23,683.18
|
|
Deduction From Net Pay
|
$0.00
|
$1,138.04
|
$1,842.04
|
$2,311.04
|
|
+Tax Savings
|
$0.00
|
$611.96
|
$957.96
|
$1,188.96
|
|
+Match
|
$0.00
|
$1,750.00
|
$2,800.00
|
$3,500.00
|
|
=Total Contribution
|
$0.00
|
$3,500.00
|
$5,600.00
|
$7,000.00
|
|
You're Ahead By
|
$0.00
|
$2,361.96
|
$3,757.96
|
$4,688.96
|
|
Cost of Waiting 1 Year
|
$0.00
|
$35,219.30
|
$56,350.88
|
$70,438.60
|
|