ESTIMATED DROP ACCOUNT BALANCES

ASSUMING 30 YEARS OF CREDITABLE SERVICE
	Monthly	Estimated DROP Account Balance at the End of
Average Final	Pension	Estimated DROP Account Balance at the End of
Compensation	Benefit	1 Year	2 Years	3 Years	4 Years
$20,000	$1,000	$9,947	$20,690	$32,292	$44,823
25,000	1,250	12,434	26,862	40,365	56,028
30,000	1,500	14,921	31,035	48,438	67,234
35,000	1,750	17,407	36,207	56,512	78,440
40,000	2,000	19,894	41,380	64,585	89,646
45,000	2,250	22,381	46,552	72,858	100,851
50,000	2,500	24,868	51,725	80,731	112,057
55,000	2,750	27,355	56,897	88,804	123,263
60,000	3,000	29,841	62,070	96,877	134,468
65,000	3,250	32,328	67,242	104,950	145,674
70,000	3,500	34,815	72,415	113,023	156,880

ASSUMING 25 YEARS OF CREDITABLE SERVICE
	Monthly	Estimated DROP Account Balance at the End of
Average Final	Pension	Estimated DROP Account Balance at the End of
Compensation	Benefit	1 Year	2 Years	3 Years	4 Years
$20,000	$833	$8,289	$17,242	$26,910	$37,352
25,000	1,042	10,362	21,552	33,638	46,690
30,000	1,250	12,434	25,862	40,365	56,028
35,000	1,458	14,506	30,173	47,093	65,367
40,000	1,667	16,579	34,483	53,820	74,705
45,000	1,875	18,651	38,794	60,548	84,043
50,000	2,083	20,723	43,104	67,276	93,381
55,000	2,292	22,795	47,415	74,003	102,719
60,000	2,500	24,868	51,725	80,731	112,057
65,000	2,708	26,940	56,035	87,458	121,395
70,000	2,917	29,012	60,346	94,186	130,733