Civic Intelligence

Svedala Industries Inc.

Plan context: Metso Minerals Frozen Pension Plan

EIN 39-1599801 • Waukesha, WI • 197 filings • 54 plans

20965 Crossroads CircleWaukesha, WI 53186-4083
Current Snapshot

Latest Year

2019

2019 Participants

1

2019 Assets

$31,270,690

2019 Contributions

$4,360,000

Historical Graphs

Total Assets Over Time

Aggregate end-of-year assets by filing year, excluding zero-asset years

$286,805,563$143,402,782$0199920092018YearValue
$31,270,690Latest year 2018

Participants Over Time

Largest reported end-of-year plan headcount by filing year, used to avoid double-counting participants across overlapping plans

2,2371,1190199920082018YearValue
1Latest year 2018

Company Timeline

Year summaries and individual filings are combined here so you can stay in one place while moving across years and plan filings.

Year / FilingFilingsParticipantsAssetsContributionsContrib./Participant
201910$0$0-
Metso Minerals Frozen Pension Plan-0$0--
201811$31,270,690$0-
Metso Minerals Frozen Pension Plan-1$31,270,690--
201710$34,708,267$0-
Metso Minerals Frozen Pension Plan-0$34,708,267--
201617$34,199,163$0-
Metso Minerals Frozen Pension Plan-7$34,199,163--
2015142$35,144,121$4,360,000$103,810iApproximate average salary by contribution assumption: employee only about $2,595,238 at 4% or $1,730,159 at 6%; with 50% employer match about $1,730,159 at 4% or $1,153,439 at 6%; with 100% employer match about $1,297,619 at 4% or $865,079 at 6%.
Metso Minerals Frozen Pension Plan-42$35,144,121$4,360,000$103,810iApproximate average salary by contribution assumption: employee only about $2,595,238 at 4% or $1,730,159 at 6%; with 50% employer match about $1,730,159 at 4% or $1,153,439 at 6%; with 100% employer match about $1,297,619 at 4% or $865,079 at 6%.
2014141$34,229,011$0-
Metso Minerals Frozen Pension Plan-41$34,229,011--
2013244$34,508,352$455,868$10,361iApproximate average salary by contribution assumption: employee only about $259,016 at 4% or $172,677 at 6%; with 50% employer match about $172,677 at 4% or $115,118 at 6%; with 100% employer match about $129,508 at 4% or $86,339 at 6%.
Metso Minerals Frozen Pension Plan-44$34,508,352--
Svedala/York Hourly Savings Plan-0$0$455,868-
20122105$60,613,262$762,176$7,259iApproximate average salary by contribution assumption: employee only about $181,470 at 4% or $120,980 at 6%; with 50% employer match about $120,980 at 4% or $80,654 at 6%; with 100% employer match about $90,735 at 4% or $60,490 at 6%.
Metso Minerals Frozen Pension Plan-44$48,618,097--
Svedala/York Hourly Savings Plan-105$11,995,165$762,176$7,259iApproximate average salary by contribution assumption: employee only about $181,470 at 4% or $120,980 at 6%; with 50% employer match about $120,980 at 4% or $80,654 at 6%; with 100% employer match about $90,735 at 4% or $60,490 at 6%.
20112101$59,146,623$669,071$6,624iApproximate average salary by contribution assumption: employee only about $165,612 at 4% or $110,408 at 6%; with 50% employer match about $110,408 at 4% or $73,605 at 6%; with 100% employer match about $82,806 at 4% or $55,204 at 6%.
Metso Minerals Frozen Pension Plan-46$48,645,734--
Svedala/York Hourly Savings Plan-101$10,500,889$669,071$6,624iApproximate average salary by contribution assumption: employee only about $165,612 at 4% or $110,408 at 6%; with 50% employer match about $110,408 at 4% or $73,605 at 6%; with 100% employer match about $82,806 at 4% or $55,204 at 6%.
20106102$57,791,274$756,009$7,412iApproximate average salary by contribution assumption: employee only about $185,296 at 4% or $123,531 at 6%; with 50% employer match about $123,531 at 4% or $82,354 at 6%; with 100% employer match about $92,648 at 4% or $61,765 at 6%.
Metso Minerals Frozen Pension Plan-48$47,436,958--
Svedala/York Hourly Savings Plan-102$10,354,316$677,340$6,641iApproximate average salary by contribution assumption: employee only about $166,015 at 4% or $110,676 at 6%; with 50% employer match about $110,676 at 4% or $73,784 at 6%; with 100% employer match about $83,007 at 4% or $55,338 at 6%.
MUELLER ENGINEERING, INC. PROFIT SHARING PLAN-0$0$0-
TEXAS SHREDDER, INC. 401 (K) PROFIT SHARING PLAN-0---
METSO MINERALS/CLARKSDALE HOURLY PENSION PLAN-0---
Svedala-Warrenton Hourly Saving Plan-0$0$78,669-
2009121,015$286,805,563$12,388,309$12,205iApproximate average salary by contribution assumption: employee only about $305,131 at 4% or $203,421 at 6%; with 50% employer match about $203,421 at 4% or $135,614 at 6%; with 100% employer match about $152,565 at 4% or $101,710 at 6%.
METSO MINERALS SALARIED RETIREMENT SAVINGS PLAN-1,015$229,811,437$11,597,365$11,426iApproximate average salary by contribution assumption: employee only about $285,649 at 4% or $190,433 at 6%; with 50% employer match about $190,433 at 4% or $126,955 at 6%; with 100% employer match about $142,825 at 4% or $95,216 at 6%.
Metso Minerals Frozen Pension Plan-0$41,302,810--
Svedala/York Hourly Savings Plan-107$9,042,777$717,033$6,701iApproximate average salary by contribution assumption: employee only about $167,531 at 4% or $111,687 at 6%; with 50% employer match about $111,687 at 4% or $74,458 at 6%; with 100% employer match about $83,766 at 4% or $55,844 at 6%.
METSO MINERALS/CLARKSDALE HOURLY PENSION PLAN-52$4,699,948--
MUELLER ENGINEERING, INC. PROFIT SHARING PLAN-12$697,494$0-
TEXAS SHREDDER, INC. 401 (K) PROFIT SHARING PLAN-23$672,432--
Svedala-Warrenton Hourly Saving Plan-46$578,665$73,911$1,607iApproximate average salary by contribution assumption: employee only about $40,169 at 4% or $26,779 at 6%; with 50% employer match about $26,779 at 4% or $17,853 at 6%; with 100% employer match about $20,085 at 4% or $13,390 at 6%.
NORDBERG SAVINGS AND INVESTMENT PLAN-0$0--
Svedala/Mcnally Manufacturing Hourly Savings Plan-0$0--
Svedala Hourly Savings Plan-0$0--
Reedrill Hourly 401K Profit Sharing Plan-0$0--
METSO MINERALS INDUSTRIES, INC. WELFARE BENEFIT PLAN-0---
2008122,073$176,946,250$13,848,262$6,680iApproximate average salary by contribution assumption: employee only about $167,008 at 4% or $111,338 at 6%; with 50% employer match about $111,338 at 4% or $74,226 at 6%; with 100% employer match about $83,504 at 4% or $55,669 at 6%.
METSO MINERALS SALARIED RETIREMENT SAVINGS PLAN-1,275$119,542,824$13,050,866$10,236iApproximate average salary by contribution assumption: employee only about $255,899 at 4% or $170,600 at 6%; with 50% employer match about $170,600 at 4% or $113,733 at 6%; with 100% employer match about $127,950 at 4% or $85,300 at 6%.
Metso Minerals Frozen Pension Plan-0$44,119,624--
Svedala/York Hourly Savings Plan-109$7,223,482$762,396$6,994iApproximate average salary by contribution assumption: employee only about $174,861 at 4% or $116,574 at 6%; with 50% employer match about $116,574 at 4% or $77,716 at 6%; with 100% employer match about $87,431 at 4% or $58,287 at 6%.
METSO MINERALS/CLARKSDALE HOURLY PENSION PLAN-57$4,970,969$35,000$614iApproximate average salary by contribution assumption: employee only about $15,351 at 4% or $10,234 at 6%; with 50% employer match about $10,234 at 4% or $6,823 at 6%; with 100% employer match about $7,675 at 4% or $5,117 at 6%.
TEXAS SHREDDER, INC. 401 K PROFIT SHARING PLAN-26$589,868--
Svedala/Mcnally Manufacturing Hourly Savings Plan-0$289,581--
Reedrill Hourly 401K Profit Sharing Plan-1$209,902--
Svedala/Hodge Foundry Hourly Pension Plan-0---
METSO MINERALS INDUSTRIES, INC. WELFARE BENEFIT PLAN-2,073---
Svedala Hourly Savings Plan-0---
Svedala-Warrenton Hourly Saving Plan-44---
NORDBERG SAVINGS AND INVESTMENT PLAN-0---
2007131,380$206,863,389$11,316,742$8,201iApproximate average salary by contribution assumption: employee only about $205,013 at 4% or $136,676 at 6%; with 50% employer match about $136,676 at 4% or $91,117 at 6%; with 100% employer match about $102,507 at 4% or $68,338 at 6%.
METSO MINERALS SALARIED RETIREMENT SAVINGS PLAN-1,206$157,650,148$11,152,700$9,248iApproximate average salary by contribution assumption: employee only about $231,192 at 4% or $154,128 at 6%; with 50% employer match about $154,128 at 4% or $102,752 at 6%; with 100% employer match about $115,596 at 4% or $77,064 at 6%.
Metso Minerals Frozen Pension Plan-0$38,819,250--
Svedala/Hodge Foundry Hourly Pension Plan-0$5,797,385--
METSO MINERALS/CLARKSDALE HOURLY PENSION PLAN-60$4,596,606$69,873$1,165iApproximate average salary by contribution assumption: employee only about $29,114 at 4% or $19,409 at 6%; with 50% employer match about $19,409 at 4% or $12,939 at 6%; with 100% employer match about $14,557 at 4% or $9,705 at 6%.
Svedala/York Hourly Savings Plan-103---
Svedala/Trellex Morse Hourly Pension Plan-0-$94,169-
Svedala/Mcnally Manufacturing Hourly Savings Plan-0---
Svedala-Warrenton Hourly Saving Plan-50---
Reedrill Hourly 401K Profit Sharing Plan-1---
Svedala Hourly Savings Plan-0---
METSO MINERALS INDUSTRIES, INC. WELFARE BENEFIT PLAN-1,380---
NORDBERG-MILWAUKEE HOURLY PENSION PLAN-0---
NORDBERG SAVINGS AND INVESTMENT PLAN-0---
2006131,280$212,737,607$10,836,784$8,466iApproximate average salary by contribution assumption: employee only about $211,656 at 4% or $141,104 at 6%; with 50% employer match about $141,104 at 4% or $94,069 at 6%; with 100% employer match about $105,828 at 4% or $70,552 at 6%.
METSO MINERALS SALARIED RETIREMENT SAVINGS PLAN-1,066$150,687,744$10,055,949$9,433iApproximate average salary by contribution assumption: employee only about $235,834 at 4% or $157,222 at 6%; with 50% employer match about $157,222 at 4% or $104,815 at 6%; with 100% employer match about $117,917 at 4% or $78,611 at 6%.
Metso Minerals Frozen Pension Plan-0$25,044,892--
Svedala/York Hourly Savings Plan-96$8,852,245$627,399$6,535iApproximate average salary by contribution assumption: employee only about $163,385 at 4% or $108,923 at 6%; with 50% employer match about $108,923 at 4% or $72,616 at 6%; with 100% employer match about $81,693 at 4% or $54,462 at 6%.
NORDBERG-MILWAUKEE HOURLY PENSION PLAN-0$8,675,217--
Svedala/Hodge Foundry Hourly Pension Plan-0$5,898,889--
NORDBERG SAVINGS AND INVESTMENT PLAN-0$4,911,725--
METSO MINERALS/CLARKSDALE HOURLY PENSION PLAN-50$4,209,790$69,110$1,382iApproximate average salary by contribution assumption: employee only about $34,555 at 4% or $23,037 at 6%; with 50% employer match about $23,037 at 4% or $15,358 at 6%; with 100% employer match about $17,278 at 4% or $11,518 at 6%.
Svedala/Trellex Morse Hourly Pension Plan-0$2,886,486--
Svedala-Warrenton Hourly Saving Plan-61$575,425$84,326$1,382iApproximate average salary by contribution assumption: employee only about $34,560 at 4% or $23,040 at 6%; with 50% employer match about $23,040 at 4% or $15,360 at 6%; with 100% employer match about $17,280 at 4% or $11,520 at 6%.
Svedala Hourly Savings Plan-0$502,373--
Svedala/Mcnally Manufacturing Hourly Savings Plan-0$492,821--
EMPLOYERS PROFIT SHARING RETIREMENT PLAN OF DYNAPAC MFG., INC.-0---
METSO MINERALS INDUSTRIES, INC. WELFARE BENEFIT PLAN-1,280---
2005141,245$200,956,067$9,972,092$8,010iApproximate average salary by contribution assumption: employee only about $200,243 at 4% or $133,495 at 6%; with 50% employer match about $133,495 at 4% or $88,997 at 6%; with 100% employer match about $100,121 at 4% or $66,748 at 6%.
METSO MINERALS SALARIED RETIREMENT SAVINGS PLAN-1,038$139,920,222$9,239,990$8,902iApproximate average salary by contribution assumption: employee only about $222,543 at 4% or $148,362 at 6%; with 50% employer match about $148,362 at 4% or $98,908 at 6%; with 100% employer match about $111,272 at 4% or $74,181 at 6%.
Metso Minerals Frozen Pension Plan-0$24,224,438--
NORDBERG-MILWAUKEE HOURLY PENSION PLAN-0$8,651,329--
Svedala/York Hourly Savings Plan-18$7,929,473$537,426$29,857iApproximate average salary by contribution assumption: employee only about $746,425 at 4% or $497,617 at 6%; with 50% employer match about $497,617 at 4% or $331,744 at 6%; with 100% employer match about $373,213 at 4% or $248,808 at 6%.
NORDBERG SAVINGS AND INVESTMENT PLAN-16$5,646,081$20,906$1,307iApproximate average salary by contribution assumption: employee only about $32,666 at 4% or $21,777 at 6%; with 50% employer match about $21,777 at 4% or $14,518 at 6%; with 100% employer match about $16,333 at 4% or $10,889 at 6%.
Svedala/Hodge Foundry Hourly Pension Plan-0$5,378,324--
METSO MINERALS/CLARKSDALE HOURLY PENSION PLAN-50$3,974,971$56,552$1,131iApproximate average salary by contribution assumption: employee only about $28,276 at 4% or $18,851 at 6%; with 50% employer match about $18,851 at 4% or $12,567 at 6%; with 100% employer match about $14,138 at 4% or $9,425 at 6%.
Svedala/Trellex Morse Hourly Pension Plan-0$2,719,288--
Reedrill Hourly 401K Profit Sharing Plan-12$746,685--
Svedala Hourly Savings Plan-16$743,264$30,236$1,890iApproximate average salary by contribution assumption: employee only about $47,244 at 4% or $31,496 at 6%; with 50% employer match about $31,496 at 4% or $20,997 at 6%; with 100% employer match about $23,622 at 4% or $15,748 at 6%.
Svedala/Mcnally Manufacturing Hourly Savings Plan-0$570,754$629-
Svedala-Warrenton Hourly Saving Plan-34$441,212$86,353$2,540iApproximate average salary by contribution assumption: employee only about $63,495 at 4% or $42,330 at 6%; with 50% employer match about $42,330 at 4% or $28,220 at 6%; with 100% employer match about $31,747 at 4% or $21,165 at 6%.
EMPLOYERS PROFIT SHARING RETIREMENT PLAN OF DYNAPAC MFG., INC.-0$10,026--
METSO MINERALS INDUSTRIES, INC. WELFARE BENEFIT PLAN-1,245---
2004171,191$198,847,142$10,496,620$8,813iApproximate average salary by contribution assumption: employee only about $220,332 at 4% or $146,888 at 6%; with 50% employer match about $146,888 at 4% or $97,925 at 6%; with 100% employer match about $110,166 at 4% or $73,444 at 6%.
METSO MINERALS SALARIED RETIREMENT SAVINGS PLAN-1,081$135,425,511$4,905,946$4,538iApproximate average salary by contribution assumption: employee only about $113,459 at 4% or $75,639 at 6%; with 50% employer match about $75,639 at 4% or $50,426 at 6%; with 100% employer match about $56,729 at 4% or $37,820 at 6%.
Metso Minerals Frozen Pension Plan-2$24,338,789--
NORDBERG-MILWAUKEE HOURLY PENSION PLAN-12$8,946,080--
NORDBERG SAVINGS AND INVESTMENT PLAN-34$7,271,969$464,724$13,668iApproximate average salary by contribution assumption: employee only about $341,709 at 4% or $227,806 at 6%; with 50% employer match about $227,806 at 4% or $151,871 at 6%; with 100% employer match about $170,854 at 4% or $113,903 at 6%.
Svedala/York Hourly Savings Plan-84$7,126,073$445,194$5,300iApproximate average salary by contribution assumption: employee only about $132,498 at 4% or $88,332 at 6%; with 50% employer match about $88,332 at 4% or $58,888 at 6%; with 100% employer match about $66,249 at 4% or $44,166 at 6%.
Svedala/Hodge Foundry Hourly Pension Plan-0$5,214,239--
METSO MINERALS/CLARKSDALE HOURLY PENSION PLAN-51$3,901,606$10,598$208iApproximate average salary by contribution assumption: employee only about $5,195 at 4% or $3,463 at 6%; with 50% employer match about $3,463 at 4% or $2,309 at 6%; with 100% employer match about $2,598 at 4% or $1,732 at 6%.
Svedala/Trellex Morse Hourly Pension Plan-72$2,647,523$62,173$864iApproximate average salary by contribution assumption: employee only about $21,588 at 4% or $14,392 at 6%; with 50% employer match about $14,392 at 4% or $9,595 at 6%; with 100% employer match about $10,794 at 4% or $7,196 at 6%.
Reedrill Hourly 401K Profit Sharing Plan-77$1,685,049$239,522$3,111iApproximate average salary by contribution assumption: employee only about $77,767 at 4% or $51,845 at 6%; with 50% employer match about $51,845 at 4% or $34,563 at 6%; with 100% employer match about $38,883 at 4% or $25,922 at 6%.
Svedala Hourly Savings Plan-82$927,030$44,264$540iApproximate average salary by contribution assumption: employee only about $13,495 at 4% or $8,997 at 6%; with 50% employer match about $8,997 at 4% or $5,998 at 6%; with 100% employer match about $6,748 at 4% or $4,498 at 6%.
Svedala/Mcnally Manufacturing Hourly Savings Plan-2$596,293$1,824$912iApproximate average salary by contribution assumption: employee only about $22,800 at 4% or $15,200 at 6%; with 50% employer match about $15,200 at 4% or $10,133 at 6%; with 100% employer match about $11,400 at 4% or $7,600 at 6%.
EMPLOYERS PROFIT SHARING RETIREMENT PLAN OF DYNAPAC MFG., INC.-0$427,489--
Svedala-Warrenton Hourly Saving Plan-46$339,491$71,947$1,564iApproximate average salary by contribution assumption: employee only about $39,102 at 4% or $26,068 at 6%; with 50% employer match about $26,068 at 4% or $17,379 at 6%; with 100% employer match about $19,551 at 4% or $13,034 at 6%.
Svedala Industries Inc. Salaried Savings Plan-0-$4,250,428-
NORDBERG MASTER TRUST - SRSP-0---
METSO MINERALS INDUSTRIES, INC. WELFARE BENEFIT PLAN-1,191---
NORDBERG MASTER TRUST - SIP-0---
2003191,488$254,082,868$10,561,545$7,098iApproximate average salary by contribution assumption: employee only about $177,445 at 4% or $118,297 at 6%; with 50% employer match about $118,297 at 4% or $78,865 at 6%; with 100% employer match about $88,723 at 4% or $59,148 at 6%.
Svedala Industries Inc. Salaried Savings Plan-819$85,438,927$5,961,056$7,278iApproximate average salary by contribution assumption: employee only about $181,961 at 4% or $121,308 at 6%; with 50% employer match about $121,308 at 4% or $80,872 at 6%; with 100% employer match about $90,981 at 4% or $60,654 at 6%.
NORDBERG MASTER TRUST - SRSP-0$49,316,430--
NORDBERG SALARIED RETIREMENT SAVINGS PLAN-418$49,316,430$3,362,153$8,043iApproximate average salary by contribution assumption: employee only about $201,086 at 4% or $134,057 at 6%; with 50% employer match about $134,057 at 4% or $89,371 at 6%; with 100% employer match about $100,543 at 4% or $67,029 at 6%.
Metso Minerals Frozen Pension Plan-74$23,224,868--
NORDBERG-MILWAUKEE HOURLY PENSION PLAN-72$8,845,570--
NORDBERG MASTER TRUST - SIP-0$8,581,633--
NORDBERG SAVINGS AND INVESTMENT PLAN-66$8,581,633$492,066$7,456iApproximate average salary by contribution assumption: employee only about $186,389 at 4% or $124,259 at 6%; with 50% employer match about $124,259 at 4% or $82,839 at 6%; with 100% employer match about $93,194 at 4% or $62,130 at 6%.
Svedala/York Hourly Savings Plan-85$6,214,847$395,738$4,656iApproximate average salary by contribution assumption: employee only about $116,394 at 4% or $77,596 at 6%; with 50% employer match about $77,596 at 4% or $51,730 at 6%; with 100% employer match about $58,197 at 4% or $38,798 at 6%.
Svedala/Hodge Foundry Hourly Pension Plan-0$4,961,876--
METSO MINERALS / CLARKSDALE HOURLY PENSION PLAN-53$3,670,007--
Svedala/Trellex Morse Hourly Pension Plan-70$2,384,139$30,000$429iApproximate average salary by contribution assumption: employee only about $10,714 at 4% or $7,143 at 6%; with 50% employer match about $7,143 at 4% or $4,762 at 6%; with 100% employer match about $5,357 at 4% or $3,571 at 6%.
Reedrill Hourly 401K Profit Sharing Plan-86$1,366,916$209,254$2,433iApproximate average salary by contribution assumption: employee only about $60,830 at 4% or $40,553 at 6%; with 50% employer match about $40,553 at 4% or $27,035 at 6%; with 100% employer match about $30,415 at 4% or $20,277 at 6%.
Svedala Hourly Savings Plan-87$930,490$43,181$496iApproximate average salary by contribution assumption: employee only about $12,408 at 4% or $8,272 at 6%; with 50% employer match about $8,272 at 4% or $5,515 at 6%; with 100% employer match about $6,204 at 4% or $4,136 at 6%.
Svedala/Mcnally Manufacturing Hourly Savings Plan-2$609,734$1,567$784iApproximate average salary by contribution assumption: employee only about $19,588 at 4% or $13,058 at 6%; with 50% employer match about $13,058 at 4% or $8,706 at 6%; with 100% employer match about $9,794 at 4% or $6,529 at 6%.
EMPLOYERS PROFIT SHARING RETIREMENT PLAN OF DYNAPAC MFG., INC.-15$394,292--
Svedala-Warrenton Hourly Saving Plan-50$245,076$66,530$1,331iApproximate average salary by contribution assumption: employee only about $33,265 at 4% or $22,177 at 6%; with 50% employer match about $22,177 at 4% or $14,784 at 6%; with 100% employer match about $16,633 at 4% or $11,088 at 6%.
NORDBERG MASTER TRUST - PENSION-0---
METSO MINERALS INDUSTRIES, INC. WELFARE BENEFIT PLAN-1,488---
NORDBERG INC. EMPLOYEES WELFARE BENEFITS PLAN-0---
2002251,490$226,084,266$21,058,272$14,133iApproximate average salary by contribution assumption: employee only about $353,327 at 4% or $235,551 at 6%; with 50% employer match about $235,551 at 4% or $157,034 at 6%; with 100% employer match about $176,663 at 4% or $117,776 at 6%.
NORDBERG-CLINTONVILLE HOURLY PENSION PLAN-0---
Newman Clinic Managed Care Program-113---
2001241,742$241,815,634$14,663,204$8,417iApproximate average salary by contribution assumption: employee only about $210,436 at 4% or $140,291 at 6%; with 50% employer match about $140,291 at 4% or $93,527 at 6%; with 100% employer match about $105,218 at 4% or $70,145 at 6%.
2000172,237$136,692,336$25,163,978$11,249iApproximate average salary by contribution assumption: employee only about $281,225 at 4% or $187,483 at 6%; with 50% employer match about $187,483 at 4% or $124,989 at 6%; with 100% employer match about $140,612 at 4% or $93,742 at 6%.
1999131,728$155,574,222$12,683,116$7,340iApproximate average salary by contribution assumption: employee only about $183,494 at 4% or $122,329 at 6%; with 50% employer match about $122,329 at 4% or $81,553 at 6%; with 100% employer match about $91,747 at 4% or $61,165 at 6%.