<?xml version="1.0" encoding="UTF-8"?>
<calcxmlResponse xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance" xsi:noNamespaceSchemaLocation="http://host3.calcxml.com/schema/1.3/calcxmlResponse.xsd" version="1.3"><htmlValues><responseText>Based on your assumptions, your retirement plan may be worth $366,026 by the time you retire, at a future out-of-pocket cost of just $90,000 . Keep in mind, this retirement plan value does not take into account the impact of taxes that you will incur upon withdrawal of funds. It also does not consider any potential contribution limits you may be subject to.</responseText><htmlDisplayTable>&lt;table class='pure-table' role='grid'&gt;&lt;tr&gt;&lt;th colspan='3'&gt;Values&lt;/th&gt;&lt;/tr&gt;&lt;tr&gt;&lt;td&gt;Existing plan balance&lt;/td&gt;&lt;td&gt;&lt;/td&gt;&lt;td&gt;$180,000&lt;/td&gt;&lt;/tr&gt;&lt;tr&gt;&lt;td&gt;Your cumulative contributions&lt;/td&gt;&lt;td&gt;+&lt;/td&gt;&lt;td&gt;$90,000&lt;/td&gt;&lt;/tr&gt;&lt;tr&gt;&lt;td&gt;Employer cumulative contributions&lt;/td&gt;&lt;td&gt;+&lt;/td&gt;&lt;td&gt;$21,600&lt;/td&gt;&lt;/tr&gt;&lt;tr&gt;&lt;td&gt;Earnings&lt;/td&gt;&lt;td&gt;+&lt;/td&gt;&lt;td&gt;$74,426&lt;/td&gt;&lt;/tr&gt;&lt;tr&gt;&lt;td&gt;Total value in year 3&lt;/td&gt;&lt;td&gt;=&lt;/td&gt;&lt;td&gt;$366,026&lt;/td&gt;&lt;/tr&gt;&lt;/table&gt;</htmlDisplayTable><chartUrl>&#xD;&lt;div id="chart1Container"&gt;Chart will load here&lt;/div&gt;&#xD;&lt;script type="text/javascript"&gt;&#xD;&lt;!--&#xD;var myChart1 = new FusionCharts( "Pie2D", "myChart1Id", "100%", "100%", "0", "1" );&#xD;myChart1.setXMLData("&lt;chart showValues='1' showFCMenuItem='0' decimals='0' formatNumberScale='0' enableSmartLabels='1' startingAngle='45' enableRotation='1' caption='Qualified Plan Breakdown' xAxisName='' numberPrefix='$' bgColor='FFFFFF' showBorder='0' canvasBgColor='ffffff'  showAlternateHGridColor='0' plotGradientColor='' numberSuffix='' thousandSeparator=',' decimalSeparator='.'&gt;&lt;set value='180000.0' label='Existing Balance' color='0B9191' /&gt;&lt;set value='90000.0' label='Your Contributions' color='F58127' /&gt;&lt;set value='21600.0' label='Employer Contributions' color='d8d8d8' /&gt;&lt;set value='74426.0' label='Earnings' color='4BAEAE' /&gt;&lt;/chart&gt;");&#xD;// --&gt;&#xD;&lt;/script&gt;&#xD;</chartUrl><relevantLinks>&lt;ul&gt;&lt;li&gt;&lt;a href="qua01"&gt;Evaluate my company pension payout options&lt;/a&gt;&lt;/li&gt;&lt;li&gt;&lt;a href="ira-calculator"&gt;How much can I contribute to an IRA?&lt;/a&gt;&lt;/li&gt;&lt;li&gt;&lt;a href="how-much-retirement-income-may-an-ira-provide"&gt;How much retirement income may an IRA provide?&lt;/a&gt;&lt;/li&gt;&lt;li&gt;&lt;a href="roth-ira-conversion-calculator"&gt;Should I convert to a Roth IRA?&lt;/a&gt;&lt;/li&gt;&lt;li&gt;&lt;a href="qua05"&gt;What will my qualified plan(s) be worth at retirement?&lt;/a&gt;&lt;/li&gt;&lt;li&gt;&lt;a href="qua06"&gt;What is my current year required minimum distribution?&lt;/a&gt;&lt;/li&gt;&lt;li&gt;&lt;a href="qua07"&gt;What is my projected required minimum distributions?&lt;/a&gt;&lt;/li&gt;&lt;li&gt;&lt;a href="ira-rollover-calculator"&gt;What are my lump sum distribution options?&lt;/a&gt;&lt;/li&gt;&lt;li&gt;&lt;a href="qua09"&gt;How do I maximize my employer 401(k) match?&lt;/a&gt;&lt;/li&gt;&lt;li&gt;&lt;a href="impact-of-borrowing-from-my-retirement-plan"&gt;What is the impact of borrowing from my retirement plan?&lt;/a&gt;&lt;/li&gt;&lt;li&gt;&lt;a href="qua11"&gt;What is the impact of early withdrawal from my 401(k)?&lt;/a&gt;&lt;/li&gt;&lt;li&gt;&lt;a href="qua12"&gt;I'm self-employed, how much can I contribute to a retirement plan?&lt;/a&gt;&lt;/li&gt;&lt;li&gt;&lt;a href="qua13"&gt;Net unrealized appreciation (NUA) vs. IRA rollover?&lt;/a&gt;&lt;/li&gt;&lt;li&gt;&lt;a href="qua14"&gt;What are my Stretch IRA distributions?&lt;/a&gt;&lt;/li&gt;&lt;li&gt;&lt;a href="72t"&gt;72(t) early distribution analysis&lt;/a&gt;&lt;/li&gt;&lt;/ul&gt;</relevantLinks><htmlDataTable>&lt;table class='pure-table pure-table-bordered' role='grid'&gt;&lt;tr&gt;&lt;th scope="col"&gt;Year&lt;/th&gt;&lt;th scope="col"&gt;Beginning Balance&lt;/th&gt;&lt;th scope="col"&gt;Your Contribution&lt;/th&gt;&lt;th scope="col"&gt;Employer Contribution&lt;/th&gt;&lt;th scope="col"&gt;Earnings @ 9.0%&lt;/th&gt;&lt;th scope="col"&gt;Ending Balance&lt;/th&gt;&lt;/tr&gt;&lt;tr&gt;&lt;td role="rowheader" scope="row"&gt;1&lt;/td&gt;&lt;td&gt;$180,000&lt;/td&gt;&lt;td&gt;$30,000&lt;/td&gt;&lt;td&gt;$7,200&lt;/td&gt;&lt;td&gt;$19,548&lt;/td&gt;&lt;td&gt;$236,748&lt;/td&gt;&lt;/tr&gt;&lt;tr&gt;&lt;td role="rowheader" scope="row"&gt;2&lt;/td&gt;&lt;td&gt;236,748&lt;/td&gt;&lt;td&gt;30,000&lt;/td&gt;&lt;td&gt;7,200&lt;/td&gt;&lt;td&gt;24,655&lt;/td&gt;&lt;td&gt;298,603&lt;/td&gt;&lt;/tr&gt;&lt;tr&gt;&lt;td role="rowheader" scope="row"&gt;3&lt;/td&gt;&lt;td&gt;298,603&lt;/td&gt;&lt;td&gt;30,000&lt;/td&gt;&lt;td&gt;7,200&lt;/td&gt;&lt;td&gt;30,222&lt;/td&gt;&lt;td&gt;366,026&lt;/td&gt;&lt;/tr&gt;&lt;/table&gt;</htmlDataTable><recommendations>&lt;span style="padding-bottom:2px;background-color:#eee;line-height:1.45em;border-bottom:1px dotted;border-top:1px dotted;"&gt;&lt;span style="color:#81A41E;font-size:100%;font-weight:700;"&gt;&amp;nbsp;FINANCIAL PLANNERS&lt;/span&gt; &lt;span style="color:#000;font-size:100%;font-weight:normal;"&gt;&amp;ndash; &lt;a href="http://www.plannerportal.com" target="_PP_WINDOW"&gt;Affordable Financial Planning Software&lt;/a&gt; &amp;ndash; &lt;a href="http://www.plannerportal.com" target="_PP_WINDOW"&gt;www.PlannerPortal.com&lt;/a&gt;&lt;/span&gt;&amp;nbsp;&amp;nbsp;&lt;/span&gt;</recommendations></htmlValues></calcxmlResponse>
