CLEARWATER WEALTH PARTNERS DocID: DOC-RetirementSSAnalysis-2025-001
Retirement & Social Security Analysis
Tax Year 2025
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
42 41 18 $595,000 82%
(born 1983-05-14) (born 1984-11-02) *Alex at 60 in 2043 IRA1 + Roth IRA Model-based estimate
TY2025 Milestone: Bucket Strategy Adopted — IPS-2025 implemented; Social Security claiming analysis delivered (RecID-2025-02)
ANNUAL RETIREMENT PLANNING SUMMARY
A landmark planning year: the Bucket Strategy IPS Amendment (DOC-IPSAmendment-2025-001) was adopted, structuring the
portfolio into 3 time-segmented buckets. The formal Social Security claiming analysis was delivered (RecID-2025-02,
DOC-RetirementSSAnalysis-2025-001). Retirement accounts crossed $595k combined. The 529s are now meaningful for
college planning (Maya enrolls ~2029). Alex is now 18 years from the target retirement date, making optimal SS claiming
strategy a meaningful planning lever.
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
Page 5 Social Security Claiming Analysis — claiming scenarios & break-even
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 2025
Year-End Balances by Account
Account Account Type Tax Treatment Year-End Balance Prior Year Change
ACCT-IRA1 Alex Traditional IRA Tax-Deferred $490,000 $430,000 +$60,000
ACCT-RIRA Alex Roth IRA Tax-Free $105,000 $95,000 +$10,000
Combined
IRA1 + Roth IRA $595,000 $525,000 +$70,000
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 2025
Annual IRA Contributions
Account Contribution Type Amount Notes
Tax-deductible subject to income limits; phased out at
ACCT-IRA1 Traditional IRA — Annual Contribution $7,000
high income
Non-deductible IRA converted to Roth; income
ACCT-RIRA Roth IRA — Backdoor Contribution $7,000
exceeds direct Roth threshold
Total Retirement
$14,000 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 60% Eq / 35% FI / 5% Cash +13.5%
equity sleeve
Small-cap + EM equity tilt; tax-free growth for long
ACCT-RIRA 76% Eq / 20% FI / 4% Cash +17.0%
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, 2025
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 $14,000/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 2025 42 $595,000 $0 $0
+3 yrs 2028 45 $763,519 $42,000 $126,519
+6 yrs 2031 48 $967,082 $84,000 $288,082
+9 yrs 2034 51 $1,212,975 $126,000 $491,975
+12 yrs 2037 54 $1,510,002 $168,000 $747,002
+15 yrs 2040 57 $1,868,796 $210,000 $1,063,796
+18 yrs 2043 60 $2,302,200 $252,000 $1,455,200
Retirement Income Coverage Analysis
Income Source Annual (Nominal) Annual (Today's $) Notes
From IRA1+RIRA of $2,302,200 at
Portfolio Withdrawal (4% of Projected) $92,088 $59,044
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 $178,488 —
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 2025
Key Planning Points
(cid:127) RecID-2025-02: Formal Social Security claiming analysis completed and delivered this year — see Social Security Analysis
page
(cid:127) IPS-2025 (Bucket Strategy): retirement portfolio conceptually mapped to Bucket 2 (2-7 yr) and Bucket 3 (7+ yr) frames
(cid:127) IRA1 at $490k: continues to serve as core tax-deferred fixed income/equity blend; RIRA at $105k: equity growth focus
(cid:127) Combined retirement AUM (IRA1+RIRA): $595k; total household AUM: $1.45M
(cid:127) TaskID-2026Q2-818 (Open): update retirement projections for 2026 with updated SS estimates
KEY TOPICS REFERENCED THIS YEAR
(cid:127) Social Security Claiming Analysis (RecID-2025-02)
(cid:127) Bucket Strategy & Retirement Income (DOC-IPSAmendment-2025-001)
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%
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%
2023 $395,000 $85,000 $480,000 $13,000 75%
2024 $430,000 $95,000 $525,000 $14,000 79%
2025 $490,000 $105,000 $595,000 $14,000 82%
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 (Synthetic) — Chen Household HH-CHEN-001 | CONFIDENTIALSynthetic Demo Data Only — Not Investment or Financial Advice | Page 4

SOCIAL SECURITY CLAIMING ANALYSIS — DELIVERED AS OF TAX YEAR 2025 (RecID-2025-02)
This analysis was formally delivered per RecID-2025-02 and reflects estimated benefits based on Social Security Administration
(SSA) earnings records and projected continued earnings through retirement. Estimates shown in today's (2025) dollars unless
otherwise noted. Consult SSA.gov My Social Security portal to verify your actual earnings record.
Eligibility Summary
Alex Chen Sam Chen
Date of Birth March 22, 1981 November 2, 1984
Full Retirement Age (FRA) Age 67 (May 2050) Age 67 (November 2052)
Earliest Claim Age Age 62 (June 2045) Age 62 (November 2046)
Maximum Delay Benefit Age 70 (May 2053) Age 70 (November 2054)
Est. Primary Insurance Amount
$4,100/mo at FRA $3,100/mo at FRA
(PIA)*
Years to FRA (from 2025) 25 years 27 years
Claiming Scenarios — Alex Chen (Higher Earner)
Scenario Claim Age Start Year Monthly Benefit Annual Benefit vs. FRA
Early Claim Age 62 2045 $2,870 $34,440 -30%
Full Retirement Age Age 67 2050 $4,100 $49,200 Baseline
Delayed Claim Age 70 2053 $5,084 $61,008 +24%
Claiming Scenarios — Sam Chen
Scenario Claim Age Start Year Monthly Benefit Annual Benefit vs. FRA
Early Claim Age 62 2047 $2,170 $26,040 -30%
Full Retirement Age Age 67 2052 $3,100 $37,200 Baseline
Delayed Claim Age 70 2055 $3,844 $46,128 +24%
BREAK-EVEN ANALYSIS
Benefits
Comparison Monthly Gain Break-Even Age Analysis
Foregone
Must live to ~2079 to benefit from
Alex: Age 62 vs. FRA (67) $172,200 +$1,230/mo Age 78.7
waiting to FRA
Must live to ~2083; also maximizes
Alex: FRA (67) vs. Age 70 $147,600 +$984/mo Age 82.5
Sam's survivor benefit
RECOMMENDED CLAIMING STRATEGY
Clearwater Wealth Partners (Synthetic) — Chen Household HH-CHEN-001 | CONFIDENTIALSynthetic Demo Data Only — Not Investment or Financial Advice | Page 5

Recommendation: Alex should delay SS to age 70 (2053) to maximize the higher earner's benefit and, critically, to
maximize Sam's survivor benefit. Sam may claim at FRA (67) or delay slightly based on health and income needs at the
time. Combined household SS income at the recommended strategy: $98,208/yr (today's dollars). This covers approximately
53% of the $185,000/yr retirement income target.
* PIA estimates based on analysis of Social Security Administration projected benefit statements and W-2 earnings history. Actual benefits will depend on
future earnings through retirement, Social Security policy, COLA adjustments, and claimed age. Consult SSA.gov for your actual earnings record. This
analysis is educational — not financial advice.
Clearwater Wealth Partners (Synthetic) — Chen Household HH-CHEN-001 | CONFIDENTIALSynthetic Demo Data Only — Not Investment or Financial Advice | Page 6
