• ## Example 3 – Multiple rollovers during the year

Example 3 assumes there are no investment earnings, losses or administration fees. In some cases, rounding has been applied to eliminate cents and simplify the calculations.

John is a member and a trustee of an SMSF. His account balance at 1 July 2015 is \$200,000. Included in this balance are John's personal contributions of \$100,000. He has not given a notice of intention to deduct any of these contributions using a Notice of intent to claim or vary a deduction for personal super contributions form (NAT 71121), so they are a tax-free component for income tax purposes.

### First rollover

In March 2016, John makes another non-deductible personal contribution of \$95,000. This brings the value of John's super interest to \$295,000, with a tax-free component of \$195,000.

In April 2016, John rolls over \$60,000 to Fund ABC and leaves \$235,000 in his SMSF. When the rollover is made, John's SMSF provides Fund ABC with an RBS reporting tax and contributions information as follows.

#### Completing the RBS when the rollover is made

Item 13 – Tax components

Using the proportioning rule, John calculates the tax-free component of his rollover as the 'Rollover amount' multiplied by the result of the 'Tax-free component of his super interest before the rollover' divided by the 'Value of his super interest before the rollover', that is:

\$60,000 × (\$195,000 ÷ \$295,000)

The taxable component of his \$60,000 rollover is the remainder of the rollover:

\$60,000 − \$39,661 = \$20,339

 Tax-free component \$39,661 Taxable component: Element taxed in the fund \$20,339 Element untaxed in the fund

John needs to calculate how much of his personal contributions made in the 2015–16 financial year remain in the SMSF after paying the rollover to Fund ABC.

The tax-free component of his interest left in the SMSF is the tax-free component before the rollover minus the tax-free component rolled out:

\$195,000 − \$39,661 = \$155,339

The taxable component is the remainder of his interest in the fund – that is, the total in the SMSF after the rollover minus the tax-free component after the rollover:

\$235,000 − \$155,339 = \$79,661

Summary of reporting on the RBS for the first rollover

What

Reported at

Amount

Tax-free component

Item 13

\$39,661

Taxable component:

• Element taxed in the fund

Item 13

\$20,339

After the rollover has been made, the balance of John's super interest in the SMSF is \$235,000, which is made up of:

• Tax-free component: \$155,339
• Taxable component: \$79,661

In May 2016, John received employer contributions of \$2,000 and made additional non-deductible personal contributions of \$45,000. There is a \$300 allowance for tax on employer contributions. This brings the value of John's super interest to \$281,700 (\$235,000 + \$2,000 + \$45,000 − \$300).

John's super interest is now made up of a:

• tax-free component of \$200,339 (the \$155,339 tax-free component in the fund before the contribution plus the personal contribution of \$45,000)
• taxable component of \$81,361 (the \$79,661 taxable component in the fund before the contribution plus the \$1,700 net amount of employer contributions).

In June 2016, John rolls over a further \$80,000 to Fund ABC and leaves \$201,700 in his SMSF. When the rollover is made, John's SMSF provides Fund ABC with an RBS reporting tax and contributions information as follows.

#### Completing the RBS when the rollover is made

Item 13 – Tax components

Using the proportioning rule, John calculates the tax-free component of his \$80,000 rollover as the 'Rollover amount' multiplied by the result of the 'Tax-free component of his super interest before the rollover' divided by the 'Value of his super interest before the rollover', that is:

\$80,000 − (\$200,339 ÷ \$281,700) = \$56,894

The taxable component of his \$80,000 rollover is the remainder of the rollover:

\$80,000 − \$56,894 = \$23,106

 Tax-free component \$56,894 Taxable component: Element taxed in the fund \$23,106 Element untaxed in the fund

John calculates the components of his remaining super interest in the SMSF (\$201,700) as follows.

The tax-free component of his interest left in the SMSF is the tax-free component before the rollover minus the tax-free component rolled out:

\$200,339 − \$56,894 = \$143,445

The taxable component of his interest left in the SMSF is the remaining interest in the SMSF minus the tax-free component remaining in the SMSF:

\$201,700 − \$143,445 = \$58,255

### Completing the SMSF annual return after the end of the financial year

Prior to completing section F of the SAR, John must ensure that he has all the details relating to the contributions that have been made to his SMSF during the financial year, together with the details of amounts rolled out of his SMSF to other funds on a RBS.

John must report on the SAR details of the contributions received by the SMSF and the rollover amounts:

 Opening account balance \$200,000 Label A – Employer contributions \$2,000 Label B – Personal contributions \$140,000 Label N – Total contributions \$142,000 Label O – Allocated earnings or losses \$300 (Loss) Label P – Inward rollover amounts Nil Label Q – Outward rollovers and transfers \$140,000 Label R – Benefit payments and code Nil Label S – Closing account balance \$201,700