Main Calculation
Member's Total Super Balance at 30/06/2027
Net Earnings for Div 296 Calculation
—
This is the net taxable investment income before the application of exempt current pension income assuming at 5% of the member's TSB for this calculation purpose (ignoring any pension tax advantage and any concessional contribution income)
Thresholds
Balance
Proportion Exceeding
Threshold
Threshold 1
$3,000,000.00
—
Threshold 2
$10,000,000.00
—
Extra Tax at 10% (over $10M)
—
Total Division 296 Liability
—
Div 296 Effective Tax Rate
—
Test Modelling — Withdrawal Scenario
▼
Model a 30 June 2027 withdrawal. Earnings are unchanged — only the proportion shifts. Effective for FY2026/27 only.
Analysis Scenario — Withdrawal of
Net Earnings for Div 296 Calculation
—
This is the net taxable investment income before the application of exempt current pension income assuming at 5% of the member's TSB for this calculation purpose (ignoring any pension tax advantage and any concessional contribution income)
Thresholds
Balance
Proportion Exceeding
Threshold
Threshold 1
$3,000,000.00
—
Threshold 2
$10,000,000.00
—
Extra Tax at 10% (over $10M)
—
Total Division 296 Liability
—
Div 296 Effective Tax Rate
—
Assumes withdrawals are made on the last day of FY2026/27, impacting only the year-end Total Shareholder Benefit (TSB) balance, with no effect on earnings
Test Modelling — Multiple Withdrawal Scenarios
▼
Model multiple 30 June 2027 withdrawal scenarios against the same Total Super Balance. Earnings remain unchanged and each scenario recalculates the Division 296 position independently.
Assumes withdrawals are made on the last day of FY2026/27, impacting only the year-end Total Shareholder Benefit (TSB) balance, with no effect on earnings