Jerry (age 60) has $175,000 in super and is looking to boost his super before retirement at age 65.
Jerry would like to maintain his existing net income so he can enjoy the same lifestyle and pay his bills. Jerry arranges through his employer to salary sacrifice $19,708 per annum into his super, and starts a Rest Pension TTR account using $170,000 of his super, drawing $13,600 from his Rest TTR Pension account per annum.
How Jerry’s cashflow might look
Salary |
$60,000 |
$60,000 |
Less Salary Sacrifice |
- |
$19,708 |
TTR Income |
- |
$13,600 |
Taxable Income |
$60,000 |
$40,292 |
Tax |
$8,788 |
$3,535 |
Medicare Levy |
$1,200 |
$806 |
Tax Offsets* |
$100 |
$560 |
Total Tax |
$9,888 |
$3,780 |
Net income Received |
$50,112 |
$50,112 |
Salary |
$60,000 |
$60,000 |
Less Salary Sacrifice |
- |
$19,708 |
TTR Income |
- |
$13,600 |
Taxable Income |
$60,000 |
$40,292 |
Tax |
$8,788 |
$3,535 |
Medicare Levy |
$1,200 |
$806 |
Tax Offsets* |
$100 |
$560 |
Total Tax |
$9,888 |
$3,780 |
Net income Received |
$50,112 |
$50,112 |
* Low Income Tax Offset (LITO)
How Jerry’s super might look after one year
Super |
|
|
Super starting balance |
$175,000 |
$5,000 |
Super Guarantee |
$6,900 |
$6,900 |
Salary Sacrifice |
- |
$19,708 |
Earnings |
$8,673 |
$746 |
Less Contributions and Earnings tax |
$1,729 |
$4,051 |
TTR |
|
|
TTR Start Balance |
- |
$170,000 |
Income Draw Down |
- |
$13,600 |
Earnings from TTR (net of tax) |
- |
$7,357 |
Total End Balance (Super + TTR) |
$188,844 |
$192,060 |
Super |
|
|
Super starting balance |
$175,000 |
$5,000 |
Super Guarantee |
$6,900 |
$6,900 |
Salary Sacrifice |
- |
$19,708 |
Earnings |
$8,673 |
$746 |
Less Contributions and Earnings tax |
$1,729 |
$4,051 |
TTR |
|
|
TTR Start Balance |
- |
$170,000 |
Income Draw Down |
- |
$13,600 |
Earnings from TTR (net of tax) |
- |
$7,357 |
Total End Balance (Super + TTR) |
$188,844 |
$192,060 |
Jerry reduces his annual personal tax bill by $6,108 and increases his total superannuation (including accumulation and TTR) by $3,216 after one year.
Case Study Assumptions:
- Inflation or CPI (Consumer Price Index) - 2%
- Salary is indexed to AWOTE (Average weekly ordinary time earnings) - 3.2%
- Super Guarantee contributions - 11.5%
- Tax rates (2024-25) are not indexed
- Assumed net return for super and TTR accounts - 4.89%, Tax on earnings - 8%
- Fees are not taken into account in this case study.
*All case studies are illustrative only and are not an estimate of amounts you'll receive or fees and costs you'll incur. The information contained in the case studies is current as at 1 July 2024.