|
JOHN DOE, M.D., A PROFESSIONAL CORPORATION |
|
PENMAX RETIREMENT PROGRAM |
|
ESTIMATED COST ANALYSIS |
|
|
|
|
|
| Defined Benefit Plan(DB) |
Age |
Compensation |
Cost |
|
| DOE M.D., JOHN M.(owner) |
56 |
$ 205,000.00 |
$ 149,559.00 |
|
| DOE, MARIE(daughter) |
24 |
$ 18,000.00 |
$ 191.00 |
|
| DOE, SHERRIE(daughter) |
21 |
$ 12,000.00 |
$ 108.00 |
|
| sub-total for owners |
|
|
|
$ 149,858.00 |
| NURSE, CINDY |
49 |
$ 42,000.00 |
$ 5,196.00 |
|
| NURSE, LYNN |
43 |
$ 41,000.00 |
$ 3,006.00 |
|
| sub-total for non-owners |
|
|
|
$ 8,202.00 |
| Total for DB Plan |
|
|
|
$ 158,060.00 |
|
|
|
|
|
| Profit Sharing Plan (PS) |
|
|
|
|
| MANAGER, TANYA |
|
$ 74,000.00 |
$ 5,550.00 |
|
| RECEPTIONIST,RUDY |
|
$ 56,000.00 |
$ 4,200.00 |
|
| BILLING, MICHELLE |
|
$ 20,000.00 |
$ 1,500.00 |
|
| ASSISTANT, SUSAN |
|
$ 33,000.00 |
$ 2,475.00 |
|
| Total for PS Plan |
|
|
|
$ 13,725.00 |
| GRAND TOTAL |
|
|
|
$ 171,785.00 |
|
|
|
|
|
| PENMAX contribution breakdown |
| Owners |
|
$ 149,858.00 |
87.24% |
|
| Non-owner employees |
|
$ 21,927.00 |
12.76% |
|
| |
|
$ 171,785.00 |
100.00% |
|
| |
|
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| PENMAX PROGRAM PLAN DESIGN |
| Defined Benefit Pension Plan |
|
|
|
|
| Effective Date |
1/1/2006 |
|
|
|
| Eligible Employees |
Owner + family members + Nurse-Employees |
|
| |
Group A: Owner |
|
|
| |
Group B: Owner's family members |
|
| |
Group C: Any Participant not included in Group A or Group B |
| Eligibility Requirements |
Age 20 + 1 Year of Service |
|
|
| Normal Retirement Age |
Age 62 + 5 Years of Participation |
|
| Benefit Formula |
Group A ===> 7% of average compensation for each year of participation; max 10 years |
| |
Group B ===> 1% of average compensation for each year of participation; max 10 years |
| |
Group C ===> 2% of average compensation for each year of participation; max 10 years |
| Vesting Schedule |
2/20 |
|
|
|
| |
|
|
|
|
| Profit Sharing Plan |
|
|
|
|
| Effective Date |
1/1/2006 |
|
|
|
| Eligible Employees |
Any Employee who is not covered by the DB Plan |
|
| Eligibility Requirements |
Age 20 + 1 Year of Service |
|
|
| Normal Retirement Age |
Age 62 and 5 Years of Participation |
|
| Contribution Formula |
7.50% of pay (could vary each year) |
|
| Vesting Schedule |
2/20 |
|
|
|
| |
|
|
|
|
| 401(k) Plan |
|
|
|
|
| |
|
|
|
|
| Effective Date |
1/1/2006 |
|
|
MAXIMUM DEFERRAL |
| Eligible Employees |
ALL Employees |
|
401(k) Plan |
| Eligibilty Requirements |
Age 20 + I Year of Service |
|
$20,500.00 |
| |
|
|
|
(if over 50 years of age) |
| |
|
|
|
| |
|
