CLEARWATER WEALTH PARTNERS DocID: DOC-RetirementSSAnalysis-2022-001
Retirement & Social Security Analysis
Tax Year 2022
Prepared for:
Alex & Sam Chen
3215 Lakeview Circle, Wayzata, MN 55391
Household ID: HH-CHEN-001 | Custodian EIN: 61-4327891
Retirement
Alex's Age Sam's Age Years to Retirement* Retirement AUM
Confidence
39 38 21 $398,000 61%
(born 1983-05-14) (born 1984-11-02) *Alex at 60 in 2043 IRA1 + Roth IRA Model-based estimate
TY2022 Milestone: Bear Market & TLH Year — retirement accounts declined; taxable TLH creates $12,500 carryforward for future
ANNUAL RETIREMENT PLANNING SUMMARY
The Fed's 7 rate hikes in 2022 created the worst bond year in history. Both IRA1 (bond-heavy) and RIRA (equity) declined. The
tax-loss harvesting campaign (DecisionID-2022-301, TaxTopicID-2022-01) was executed in the taxable account, generating a
$15,500 net capital loss — $3,000 deductible in 2022 and $12,500 carryforward to 2023. Retirement accounts experienced
paper losses but no positions were sold — the Chens stayed disciplined. Recovery began in Q4.
CONTENTS OF THIS PACKAGE
Section Description
Page 2 Retirement Account Detail — balances, contributions, asset allocation by account
Page 3 Retirement Income Projection — forward model to target retirement date
Page 4 Year-Specific Planning Notes & Key Topics
IMPORTANT: This analysis is for informational purposes only. Projections and confidence levels are based on simplified models and are not
guarantees of future results. Social Security benefit estimates are approximations. Consult your financial advisor and CPA before making
decisions. Synthetic demo data — not investment or financial advice.
Clearwater Wealth Partners (Synthetic) — Chen Household HH-CHEN-001 | CONFIDENTIALSynthetic Demo Data Only — Not Investment or Financial Advice | Page 1

RETIREMENT ACCOUNT DETAIL — TAX YEAR 2022
Year-End Balances by Account
Account Account Type Tax Treatment Year-End Balance Prior Year Change
ACCT-IRA1 Alex Traditional IRA Tax-Deferred $325,000 $330,000 ($5,000)
ACCT-RIRA Alex Roth IRA Tax-Free $73,000 $78,000 ($5,000)
Combined
IRA1 + Roth IRA $398,000 $408,000 ($10,000)
Retirement AUM
Note: Sam's employer-sponsored retirement plan (403(b)/401(k)) is maintained separately and is not custodied at Fidelity Institutional. Total
household retirement savings exceed amounts shown above.
CONTRIBUTIONS — TAX YEAR 2022
Annual IRA Contributions
Account Contribution Type Amount Notes
Tax-deductible subject to income limits; phased out at
ACCT-IRA1 Traditional IRA — Annual Contribution $6,000
high income
Non-deductible IRA converted to Roth; income
ACCT-RIRA Roth IRA — Backdoor Contribution $6,000
exceeds direct Roth threshold
Total Retirement
$12,000 IRA annual contributions only (excl. rollover)
Contributions
ASSET ALLOCATION BY RETIREMENT ACCOUNT
Year-End Return
Account Allocation Target IPS Basis
(Est.)
Core bonds + TIPS; tax-deferred income, moderate
ACCT-IRA1 56% Eq / 40% FI / 4% Cash -8.0%
equity sleeve
Small-cap + EM equity tilt; tax-free growth for long
ACCT-RIRA 75% Eq / 22% FI / 3% Cash -12.0%
horizon
Tax-aware placement strategy: Fixed income (UCBIX, UTIPX, MUNIX) held in IRA1 to shield interest income. Higher-growth equity (USCIX,
EMEIX) held in RIRA to maximize tax-free compounding. ACCT-TX01 (taxable) maintains equity core + muni sleeve.
Clearwater Wealth Partners (Synthetic) — Chen Household HH-CHEN-001 | CONFIDENTIALSynthetic Demo Data Only — Not Investment or Financial Advice | Page 2

RETIREMENT INCOME PROJECTION — AS OF DECEMBER 31, 2022
Model Assumptions
Assumption Value Notes
Target Retirement Age — Alex Age 60 / 2043 GoalID-2016-01; Sam retires 2044
Target Retirement Income $185,000/yr Today's dollars; inflation-adjusted at retirement
Inflation / Portfolio Growth 2.5% / 6.5% Net of ~0.70% advisory fee; blended IRA/Roth allocation
Annual IRA Contributions $12,000/yr Current year rate; continued until retirement
SS income offsets portfolio withdrawals; see SS page
Withdrawal Rate / SS Coverage 4.0% / Supplemental
(2025+)
5-Year Snapshot Projection (IRA1 + RIRA; 6.5% Growth Rate)
Year Calendar Yr Alex's Age Projected Balance Cumul. Contribs Growth Component
Now 2022 39 $398,000 $0 $0
+4 yrs 2026 43 $564,900 $48,000 $118,900
+8 yrs 2030 47 $779,611 $96,000 $285,611
+12 yrs 2034 51 $1,055,829 $144,000 $513,829
+16 yrs 2038 55 $1,411,174 $192,000 $821,174
+20 yrs 2042 59 $1,868,314 $240,000 $1,230,314
+21 yrs 2043 60 $2,001,755 $252,000 $1,351,755
Retirement Income Coverage Analysis
Income Source Annual (Nominal) Annual (Today's $) Notes
From IRA1+RIRA of $2,001,755 at
Portfolio Withdrawal (4% of Projected) $80,070 $47,673
retirement
Social Security — Alex (FRA 67) $49,200/yr* ~$49,200 Begins 2050; today's dollars
Social Security — Sam (FRA 67) $37,200/yr* ~$37,200 Begins 2052; today's dollars
Portfolio withdrawal + SS (both at
Total Projected Retirement Income $166,470 —
FRA)
GoalID-2016-01; inflation-adjusted at
Income Target (Today's Dollars) — $185,000
retirement
* Social Security estimates in today's dollars. Actual benefits vary with earnings, policy, and claimed age. Estimates are preliminary until formal SS
analysis (RecID-2025-02). Projections assume current contribution rate continues. Sam's employer plan and taxable ACCT-TX01 not included above.
Clearwater Wealth Partners (Synthetic) — Chen Household HH-CHEN-001 | CONFIDENTIALSynthetic Demo Data Only — Not Investment or Financial Advice | Page 3

YEAR-SPECIFIC PLANNING NOTES — TAX YEAR 2022
Key Planning Points
(cid:127) Bear market: IRA1 declined -8% (bond/equity mix); RIRA declined -12% (equity tilt); both recovered partially by year-end
(cid:127) DecisionID-2022-301: TLH executed in ACCT-TX01 — $12,500 capital loss carryforward will benefit future
retirement-related rebalancing
(cid:127) NO retirement account withdrawals or Roth conversions executed in 2022 — maintaining long-term discipline during
downturn
(cid:127) Opportunity note: depressed IRA1 balances favorable for Roth conversion analysis in 2023 if rates stabilize
(cid:127) Inflation discussion: TIPS sleeve in IRA1 (UTIPX) provided partial inflation hedge during peak 9.1% CPI period
KEY TOPICS REFERENCED THIS YEAR
(cid:127) Bear Market & Tax-Loss Harvesting Impact on Retirement (TaxTopicID-2022-01, DecisionID-2022-301)
CUMULATIVE RETIREMENT SAVINGS TRAJECTORY
Year IRA1 Balance RIRA Balance Combined Ret. AUM Annual Contrib. Confidence
2016 $200,000 $40,000 $240,000 $11,000 52%
2017 $258,000 $47,000 $305,000 $11,000 57%
2018 $272,000 $53,000 $325,000 $11,000 57%
2019 $270,000 $60,000 $330,000 $12,000 62%
2020 $285,000 $67,000 $352,000 $12,000 57%
2021 $330,000 $78,000 $408,000 $12,000 64%
2022 $325,000 $73,000 $398,000 $12,000 61%
Retirement confidence score is a model-based estimate considering current balances, projected contributions, expected returns, inflation, and the
retirement income target. It does not constitute a guarantee or financial plan. Sam's employer plan is excluded.
Clearwater Wealth Partners — Chen Household Retirement Planning | Tax Year 2022 | This document is for informational and planning purposes only.
Not financial, legal, or tax advice. Synthetic demo data.
Clearwater Wealth Partners (Synthetic) — Chen Household HH-CHEN-001 | CONFIDENTIALSynthetic Demo Data Only — Not Investment or Financial Advice | Page 4
