Assumes the legislated 12% employer Super Guarantee rate. Doesn't model the 5-year carry-forward unused-cap concession (available if your total super balance is under $500k) or Division 293 additional tax for income over $250k — your real numbers may differ. Indicative only. Not financial advice.